Flat
SA70
3 beds
1 bath
The Norton, Tenby SA70
Initial Investment
£156,150First YearProfit From Rental Income
£49,488
↗ 32%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
69%
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 | £29,172 | £29,755 | £30,499 | £31,262 | £32,043 | £152,732 |
| Total Expenses | £18,038 | £18,175 | £18,323 | £18,474 | £18,625 | £91,636 |
| Profit Before Tax | £11,134 | £11,580 | £12,176 | £12,788 | £13,418 | £61,096 |
| Profit After Tax | £9,018 | £9,380 | £9,863 | £10,358 | £10,869 | £49,488 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £14,918 | £15,398 | £22,139 | £26,318 | £29,302 | £108,076 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change