Flat SA3 3 beds 2 baths

Folland Court, West Cross, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£16,997

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 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	£15,252	£15,557	£15,868	£16,265	£16,672	£79,614
Total Expenses	£11,569	£11,649	£11,722	£11,803	£11,886	£58,629
Profit Before Tax	£3,683	£3,908	£4,147	£4,462	£4,785	£20,984
Profit After Tax	£2,983	£3,165	£3,359	£3,614	£3,876	£16,997
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£10,483	£16,040	£19,581	£20,810	£19,066	£85,980
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	20%	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