Flat
SA4
2 beds
1 bath
Village Drive, Gorseinon SA4
Wales, Wales · SA4
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£1,343
↗ 4%After 5 Years
Change In Property Value
£27,579
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,242 | £6,398 | £6,558 | £31,319 |
| Total Expenses | £5,816 | £5,878 | £5,931 | £5,989 | £6,047 | £29,661 |
| Profit Before Tax | £184 | £242 | £311 | £410 | £511 | £1,659 |
| Profit After Tax | £149 | £196 | £252 | £332 | £414 | £1,343 |
| Change In Property Value | £2,999 | £5,147 | £6,486 | £6,875 | £6,073 | £27,579 |
| Net Return | £3,148 | £5,344 | £6,738 | £7,207 | £6,487 | £28,923 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 17% | 22% | 23% | 21% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change