Flat SA3 3 beds 2 baths

Rotherslade Road, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£29,705

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£103,475

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,872	£23,329	£23,796	£24,391	£25,001	£119,389
Total Expenses	£16,353	£16,449	£16,536	£16,638	£16,741	£82,716
Profit Before Tax	£6,519	£6,881	£7,260	£7,753	£8,260	£36,673
Profit After Tax	£5,281	£5,574	£5,880	£6,280	£6,690	£29,705
Change In Property Value	£11,250	£19,313	£24,334	£25,794	£22,785	£103,475
Net Return	£16,531	£24,886	£30,214	£32,074	£29,475	£133,179
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	20%	25%	26%	24%	109%

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