Flat SA4 3 beds 1 bath

Pencaerfenni Park, Crofty, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£18,979

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,261

↗ 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	£16,800	£17,136	£17,479	£17,916	£18,364	£87,694
Total Expenses	£12,689	£12,773	£12,848	£12,933	£13,021	£64,264
Profit Before Tax	£4,111	£4,363	£4,631	£4,982	£5,343	£23,430
Profit After Tax	£3,330	£3,534	£3,751	£4,036	£4,328	£18,979
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£11,730	£17,954	£21,920	£23,295	£21,340	£96,240
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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