Flat
SA71
2 beds
1 bath
The Old Telephone Exchange, Commons Road, Pembroke, Pembrokeshire SA71
Initial Investment
£112,175First YearProfit From Rental Income
£39,111
↗ 35%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
75%
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 | £21,936 | £22,375 | £22,934 | £23,507 | £24,095 | £114,847 |
| Total Expenses | £13,120 | £13,210 | £13,309 | £13,410 | £13,512 | £66,562 |
| Profit Before Tax | £8,816 | £9,164 | £9,625 | £10,097 | £10,583 | £48,285 |
| Profit After Tax | £7,141 | £7,423 | £7,796 | £8,179 | £8,572 | £39,111 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £11,641 | £12,013 | £17,160 | £20,351 | £22,632 | £83,797 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change