Detached
SY23
2 beds
1 bath
Llangorwen, Clarach SY23
Initial Investment
£125,546First YearProfit From Rental Income
£7,317
↗ 6%After 5 Years
Change In Property Value
£49,650
↗ 20%After 5 Years
Return On Investment
45%
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 | £12,996 | £13,256 | £13,587 | £13,927 | £14,275 | £68,041 |
| Total Expenses | £11,718 | £11,756 | £11,800 | £11,844 | £11,890 | £59,008 |
| Profit Before Tax | £1,278 | £1,500 | £1,788 | £2,083 | £2,385 | £9,034 |
| Profit After Tax | £1,035 | £1,215 | £1,448 | £1,687 | £1,932 | £7,317 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,621 | £49,650 |
| Net Return | £6,035 | £6,315 | £11,852 | £15,212 | £17,553 | £56,967 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change