Flat
SY23
3 beds
1 bath
Bronant, Aberystwyth SY23
Initial Investment
£303,024First YearProfit From Rental Income
£42,397
↗ 14%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
46%
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 | £36,552 | £37,283 | £38,215 | £39,170 | £40,150 | £191,370 |
| Total Expenses | £27,449 | £27,618 | £27,800 | £27,987 | £28,174 | £139,029 |
| Profit Before Tax | £9,103 | £9,665 | £10,415 | £11,183 | £11,976 | £52,342 |
| Profit After Tax | £7,373 | £7,829 | £8,436 | £9,059 | £9,701 | £42,397 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £17,273 | £17,927 | £29,036 | £35,838 | £40,631 | £140,705 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change