Flat SA3 1 bed 1 bath

Heath Close, West Cross, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,863

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£49,668

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,200	£11,424	£11,709	£12,002	£57,314
Total Expenses	£8,890	£8,961	£9,025	£9,095	£9,167	£45,138
Profit Before Tax	£2,091	£2,238	£2,399	£2,614	£2,835	£12,176
Profit After Tax	£1,693	£1,813	£1,943	£2,117	£2,296	£9,863
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£7,093	£11,083	£13,623	£14,498	£13,233	£59,530
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	20%	25%	26%	24%	108%

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