Flat
SA2
4 beds
3 baths
Fairwood, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£354,200First YearProfit From Rental Income
£95,028
↗ 27%After 5 Years
Change In Property Value
£270,413
↗ 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 | £60,756 | £61,971 | £63,211 | £64,791 | £66,411 | £317,139 |
| Total Expenses | £39,607 | £39,779 | £39,944 | £40,143 | £40,348 | £199,821 |
| Profit Before Tax | £21,149 | £22,193 | £23,267 | £24,647 | £26,063 | £117,318 |
| Profit After Tax | £17,131 | £17,976 | £18,846 | £19,964 | £21,111 | £95,028 |
| Change In Property Value | £29,400 | £50,470 | £63,592 | £67,408 | £59,543 | £270,413 |
| Net Return | £46,531 | £68,446 | £82,438 | £87,372 | £80,654 | £365,441 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change