Flat
SA2
2 beds
1 bath
Long Oaks Court, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,379
↗ 16%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,486 | £9,676 | £9,918 | £10,166 | £48,545 |
| Total Expenses | £7,756 | £7,825 | £7,885 | £7,951 | £8,018 | £39,435 |
| Profit Before Tax | £1,544 | £1,661 | £1,791 | £1,967 | £2,147 | £9,110 |
| Profit After Tax | £1,250 | £1,346 | £1,451 | £1,593 | £1,739 | £7,379 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £5,750 | £9,071 | £11,184 | £11,911 | £10,853 | £48,769 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change