Flat
SY23
5 beds
4 baths
Bronant, Aberystwyth SY23
Initial Investment
£344,549First YearProfit From Rental Income
£29,117
↗ 8%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
40%
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 | £33,000 | £33,660 | £34,501 | £35,364 | £36,248 | £172,774 |
| Total Expenses | £27,121 | £27,233 | £27,360 | £27,490 | £27,622 | £136,827 |
| Profit Before Tax | £5,879 | £6,427 | £7,141 | £7,874 | £8,627 | £35,947 |
| Profit After Tax | £4,762 | £5,206 | £5,784 | £6,378 | £6,988 | £29,117 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £15,762 | £16,426 | £28,673 | £36,133 | £41,355 | £138,349 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change