Flat SA1 3 beds 1 bath

St. Leger Crescent, St. Thomas, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,124

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,834	£7,990	£8,190	£8,395	£40,089
Total Expenses	£6,629	£6,694	£6,751	£6,813	£6,876	£33,763
Profit Before Tax	£1,051	£1,139	£1,239	£1,377	£1,519	£6,326
Profit After Tax	£851	£923	£1,004	£1,116	£1,230	£5,124
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,451	£7,103	£8,791	£9,370	£8,521	£38,236
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	19%	24%	25%	23%	103%

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