Flat
SA70
3 beds
3 baths
Cottage Mews, Tenby, Pembrokeshire SA70
Initial Investment
£325,674First YearProfit From Rental Income
£97,118
↗ 30%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
62%
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 | £49,764 | £50,759 | £52,028 | £53,329 | £54,662 | £260,543 |
| Total Expenses | £27,806 | £27,951 | £28,121 | £28,295 | £28,471 | £140,644 |
| Profit Before Tax | £21,958 | £22,808 | £23,907 | £25,034 | £26,191 | £119,898 |
| Profit After Tax | £17,786 | £18,474 | £19,365 | £20,277 | £21,215 | £97,118 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £28,286 | £29,184 | £41,213 | £48,680 | £54,020 | £201,384 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change