Flat
SA70
3 beds
1 bath
Manorbier, Tenby, Pembrokeshire SA70
Initial Investment
£149,350First YearProfit From Rental Income
£51,821
↗ 35%After 5 Years
Change In Property Value
£56,602
↗ 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 | £27,792 | £28,348 | £29,057 | £29,783 | £30,528 | £145,507 |
| Total Expenses | £16,087 | £16,188 | £16,302 | £16,418 | £16,536 | £81,531 |
| Profit Before Tax | £11,705 | £12,160 | £12,755 | £13,364 | £13,992 | £63,976 |
| Profit After Tax | £9,481 | £9,849 | £10,331 | £10,825 | £11,333 | £51,821 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £15,181 | £15,663 | £22,192 | £26,244 | £29,142 | £108,422 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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