Flat
SY23
2 beds
1 bath
Prospect Street, Aberystwyth SY23
Initial Investment
£73,074First YearProfit From Rental Income
£9,720
↗ 13%After 5 Years
Change In Property Value
£29,781
↗ 20%After 5 Years
Return On Investment
54%
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 | £11,076 | £11,298 | £11,580 | £11,869 | £12,166 | £57,989 |
| Total Expenses | £9,057 | £9,125 | £9,196 | £9,269 | £9,341 | £45,989 |
| Profit Before Tax | £2,019 | £2,173 | £2,384 | £2,600 | £2,825 | £12,001 |
| Profit After Tax | £1,635 | £1,760 | £1,931 | £2,106 | £2,288 | £9,720 |
| Change In Property Value | £2,999 | £3,059 | £6,240 | £8,112 | £9,370 | £29,781 |
| Net Return | £4,634 | £4,819 | £8,171 | £10,219 | £11,658 | £39,501 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change