Flat
SA71
2 beds
1 bath
Holyland Road, Pembroke, Pembrokeshire SA71
Initial Investment
£96,125First YearProfit From Rental Income
£30,741
↗ 32%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
72%
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 | £18,480 | £18,850 | £19,321 | £19,804 | £20,299 | £96,753 |
| Total Expenses | £11,585 | £11,668 | £11,758 | £11,850 | £11,942 | £58,802 |
| Profit Before Tax | £6,895 | £7,182 | £7,563 | £7,954 | £8,357 | £37,952 |
| Profit After Tax | £5,585 | £5,817 | £6,126 | £6,443 | £6,769 | £30,741 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £9,485 | £9,795 | £14,241 | £16,992 | £18,954 | £69,468 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change