Flat SA4 3 beds 1 bath

Cefn Draw, Three Crosses, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£90,682First Year

Profit From Rental Income

After 5 Years

£19,475

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£78,627

↗ 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	£17,100	£17,442	£17,791	£18,236	£18,692	£89,260
Total Expenses	£12,878	£12,962	£13,038	£13,125	£13,213	£65,217
Profit Before Tax	£4,222	£4,480	£4,752	£5,111	£5,479	£24,043
Profit After Tax	£3,420	£3,628	£3,850	£4,140	£4,438	£19,475
Change In Property Value	£8,549	£14,675	£18,490	£19,600	£17,313	£78,627
Net Return	£11,968	£18,303	£22,340	£23,740	£21,751	£98,102
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