Flat
SA72
3 beds
1 bath
Picton Place, Pembroke Dock, Pembrokeshire SA72
Initial Investment
£88,074First YearProfit From Rental Income
£27,709
↗ 31%After 5 Years
Change In Property Value
£35,739
↗ 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 | £17,052 | £17,393 | £17,828 | £18,274 | £18,730 | £89,277 |
| Total Expenses | £10,845 | £10,925 | £11,011 | £11,100 | £11,188 | £55,069 |
| Profit Before Tax | £6,207 | £6,468 | £6,817 | £7,174 | £7,542 | £34,208 |
| Profit After Tax | £5,028 | £5,239 | £5,521 | £5,811 | £6,109 | £27,709 |
| Change In Property Value | £3,599 | £3,671 | £7,489 | £9,735 | £11,244 | £35,739 |
| Net Return | £8,627 | £8,910 | £13,010 | £15,546 | £17,354 | £63,447 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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