Flat
SA68
2 beds
1 bath
New Road, Kilgetty, Pembrokeshire SA68
Initial Investment
£125,550First YearProfit From Rental Income
£41,608
↗ 33%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
73%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,720 | £25,214 | £25,845 | £26,491 | £27,153 | £129,423 |
| Total Expenses | £15,363 | £15,481 | £15,607 | £15,737 | £15,867 | £78,055 |
| Profit Before Tax | £9,357 | £9,734 | £10,237 | £10,754 | £11,286 | £51,368 |
| Profit After Tax | £7,579 | £7,884 | £8,292 | £8,710 | £9,142 | £41,608 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £12,579 | £12,984 | £18,696 | £22,236 | £24,764 | £91,259 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change