Flat SA3 3 beds 2 baths

Rotherslade Road, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£174,075First Year

Profit From Rental Income

After 5 Years

£43,974

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£142,105

↗ 28%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,416	£32,044	£32,685	£33,502	£34,340	£163,988
Total Expenses	£21,712	£21,825	£21,930	£22,053	£22,180	£109,699
Profit Before Tax	£9,704	£10,220	£10,756	£11,449	£12,160	£54,289
Profit After Tax	£7,860	£8,278	£8,712	£9,274	£9,850	£43,974
Change In Property Value	£15,450	£26,523	£33,418	£35,423	£31,291	£142,105
Net Return	£23,310	£34,801	£42,130	£44,697	£41,141	£186,079
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%

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