Flat SA2 6 beds 2 baths

Vivian Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£87,200First Year

Profit From Rental Income

After 5 Years

£20,589

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£75,881

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,393	£17,741	£18,184	£18,639	£89,009
Total Expenses	£12,553	£12,637	£12,713	£12,799	£12,888	£63,591
Profit Before Tax	£4,499	£4,756	£5,028	£5,385	£5,752	£25,419
Profit After Tax	£3,644	£3,852	£4,072	£4,362	£4,659	£20,589
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£11,894	£18,015	£21,917	£23,277	£21,367	£96,470
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	21%	25%	27%	25%	111%

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