Flat SA2 2 beds 1 bath

Byng Morris Close, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£13,716

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,946

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,280	£13,546	£13,885	£14,232	£67,963
Total Expenses	£10,059	£10,135	£10,202	£10,278	£10,355	£51,029
Profit Before Tax	£2,961	£3,146	£3,344	£3,607	£3,876	£16,933
Profit After Tax	£2,399	£2,548	£2,708	£2,921	£3,140	£13,716
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£8,699	£13,363	£16,335	£17,366	£15,899	£71,662
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	21%	25%	27%	24%	110%

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