Flat
SA2
6 beds
2 baths
Gower Road, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£80,200First YearProfit From Rental Income
£18,492
↗ 23%After 5 Years
Change In Property Value
£70,363
↗ 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 | £15,816 | £16,132 | £16,455 | £16,866 | £17,288 | £82,558 |
| Total Expenses | £11,786 | £11,868 | £11,941 | £12,024 | £12,109 | £59,728 |
| Profit Before Tax | £4,030 | £4,264 | £4,514 | £4,842 | £5,179 | £22,829 |
| Profit After Tax | £3,264 | £3,454 | £3,656 | £3,922 | £4,195 | £18,492 |
| Change In Property Value | £7,650 | £13,133 | £16,547 | £17,540 | £15,493 | £70,363 |
| Net Return | £10,914 | £16,587 | £20,203 | £21,462 | £19,689 | £88,855 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change