Flat
SA71
1 bed
1 bath
The Parade, Pembroke, Pembrokeshire SA71
Initial Investment
£49,000First YearProfit From Rental Income
£11,655
↗ 24%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
64%
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 | £9,480 | £9,670 | £9,911 | £10,159 | £10,413 | £49,633 |
| Total Expenses | £6,916 | £6,980 | £7,048 | £7,116 | £7,184 | £35,244 |
| Profit Before Tax | £2,565 | £2,689 | £2,864 | £3,043 | £3,229 | £14,389 |
| Profit After Tax | £2,077 | £2,178 | £2,320 | £2,465 | £2,615 | £11,655 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £4,077 | £4,218 | £6,481 | £7,875 | £8,864 | £31,515 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 8% | 9% | 13% | 16% | 18% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change