Flat
SA71
4 beds
2 baths
Golden Hill Road, Pembroke SA71
Initial Investment
£106,825First YearProfit From Rental Income
£34,764
↗ 33%After 5 Years
Change In Property Value
£42,700
↗ 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 | £20,376 | £20,784 | £21,303 | £21,836 | £22,382 | £106,680 |
| Total Expenses | £12,568 | £12,654 | £12,749 | £12,847 | £12,944 | £63,762 |
| Profit Before Tax | £7,808 | £8,129 | £8,554 | £8,989 | £9,438 | £42,918 |
| Profit After Tax | £6,325 | £6,585 | £6,929 | £7,281 | £7,645 | £34,764 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £10,625 | £10,971 | £15,876 | £18,913 | £21,079 | £77,463 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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