Flat
SA3
2 beds
1 bath
Oxwich, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£3,754
↗ 10%After 5 Years
Change In Property Value
£33,112
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,320 | £7,466 | £7,616 | £7,806 | £8,001 | £38,210 |
| Total Expenses | £6,593 | £6,658 | £6,714 | £6,774 | £6,837 | £33,575 |
| Profit Before Tax | £727 | £809 | £902 | £1,032 | £1,165 | £4,634 |
| Profit After Tax | £589 | £655 | £731 | £836 | £943 | £3,754 |
| Change In Property Value | £3,600 | £6,180 | £7,787 | £8,254 | £7,291 | £33,112 |
| Net Return | £4,189 | £6,835 | £8,518 | £9,090 | £8,234 | £36,866 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 18% | 23% | 25% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change