Flat
SY23
4 beds
1 bath
Rhosygarth, Llanilar SY23
Initial Investment
£272,824First YearProfit From Rental Income
£38,805
↗ 14%After 5 Years
Change In Property Value
£90,364
↗ 20%After 5 Years
Return On Investment
47%
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 | £33,600 | £34,272 | £35,129 | £36,007 | £36,907 | £175,915 |
| Total Expenses | £25,272 | £25,428 | £25,597 | £25,769 | £25,942 | £128,008 |
| Profit Before Tax | £8,328 | £8,844 | £9,532 | £10,238 | £10,966 | £47,907 |
| Profit After Tax | £6,746 | £7,164 | £7,721 | £8,293 | £8,882 | £38,805 |
| Change In Property Value | £9,100 | £9,282 | £18,935 | £24,616 | £28,431 | £90,364 |
| Net Return | £15,846 | £16,446 | £26,656 | £32,909 | £37,314 | £129,169 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change