Flat SA3 2 beds 1 bath

Fairhaven Court, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£76,775First Year

Profit From Rental Income

After 5 Years

£16,461

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,603

↗ 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	£14,940	£15,239	£15,544	£15,932	£16,330	£77,985
Total Expenses	£11,377	£11,457	£11,528	£11,609	£11,691	£57,662
Profit Before Tax	£3,563	£3,782	£4,015	£4,323	£4,639	£20,323
Profit After Tax	£2,886	£3,063	£3,252	£3,502	£3,758	£16,461
Change In Property Value	£7,350	£12,618	£15,898	£16,852	£14,886	£67,603
Net Return	£10,236	£15,681	£19,150	£20,354	£18,644	£84,065
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	20%	25%	27%	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