Flat SA1 0 beds 0 baths

Oystermouth Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£215,325First Year

Profit From Rental Income

After 5 Years

£62,290

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£172,458

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,996	£40,796	£41,612	£42,652	£43,718	£208,774
Total Expenses	£26,109	£26,239	£26,362	£26,507	£26,657	£131,874
Profit Before Tax	£13,887	£14,557	£15,250	£16,145	£17,062	£76,901
Profit After Tax	£11,248	£11,791	£12,353	£13,077	£13,820	£62,290
Change In Property Value	£18,750	£32,188	£40,556	£42,990	£37,974	£172,458
Net Return	£29,998	£43,979	£52,909	£56,067	£51,794	£234,747
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	14%	20%	25%	26%	24%	109%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change