Flat
SA70
2 beds
1 bath
Tor Lane, Tenby SA70
Initial Investment
£176,549First YearProfit From Rental Income
£54,724
↗ 31%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
68%
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 | £32,136 | £32,779 | £33,598 | £34,438 | £35,299 | £168,250 |
| Total Expenses | £19,822 | £19,972 | £20,133 | £20,299 | £20,464 | £100,690 |
| Profit Before Tax | £12,314 | £12,807 | £13,465 | £14,139 | £14,835 | £67,560 |
| Profit After Tax | £9,974 | £10,374 | £10,906 | £11,453 | £12,016 | £54,724 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £16,474 | £17,004 | £24,432 | £29,036 | £32,324 | £119,270 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change