Flat
SA72
3 beds
1 bath
Waterloo Road, Pembroke Dock SA72
Initial Investment
£85,600First YearProfit From Rental Income
£28,550
↗ 33%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
74%
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 | £17,064 | £17,405 | £17,840 | £18,286 | £18,744 | £89,340 |
| Total Expenses | £10,650 | £10,730 | £10,816 | £10,905 | £10,993 | £54,093 |
| Profit Before Tax | £6,414 | £6,676 | £7,024 | £7,382 | £7,751 | £35,247 |
| Profit After Tax | £5,196 | £5,407 | £5,690 | £5,979 | £6,278 | £28,550 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £8,696 | £8,977 | £12,972 | £15,447 | £17,213 | £63,305 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change