Flat SA4 1 bed 1 bath

Moorland Green, Gorseinon, Swansea, West Glamorgan SA4

Wales, Wales · SA4

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-190

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£23,454

↗ 28%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,100	£5,202	£5,306	£5,439	£5,575	£26,621
Total Expenses	£5,245	£5,305	£5,356	£5,412	£5,468	£26,786
Profit Before Tax	£-145	£-103	£-50	£27	£107	£-164
Profit After Tax	£-145	£-103	£-50	£22	£87	£-190
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£2,405	£4,274	£5,465	£5,869	£5,251	£23,264
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	9%	16%	21%	22%	20%	88%

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