Flat SA2 1 bed 1 bath

Beaconsfield Court, Sketty, Swansea, City And County Of Swansea. SA2

Wales, Wales · SA2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£3,139

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£30,353

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,952	£7,091	£7,269	£7,450	£35,579
Total Expenses	£6,221	£6,284	£6,339	£6,399	£6,460	£31,703
Profit Before Tax	£595	£668	£752	£870	£991	£3,875
Profit After Tax	£482	£541	£609	£704	£802	£3,139
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£3,782	£6,206	£7,747	£8,271	£7,486	£33,491
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	18%	23%	24%	22%	99%

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