Flat SA2 2 beds 1 bath

Brynmead Court, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£5,282

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£35,871

↗ 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	£8,064	£8,225	£8,390	£8,600	£8,815	£42,093
Total Expenses	£6,989	£7,055	£7,113	£7,176	£7,240	£35,572
Profit Before Tax	£1,075	£1,170	£1,277	£1,424	£1,575	£6,521
Profit After Tax	£871	£948	£1,034	£1,153	£1,276	£5,282
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£4,771	£7,643	£9,470	£10,095	£9,174	£41,153
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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