Flat SA5 2 beds 1 bath

Llangyfelach Road, Brynhyfryd, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£78,433First Year

Profit From Rental Income

After 5 Years

£16,045

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£68,969

↗ 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	£15,000	£15,300	£15,606	£15,996	£16,396	£78,298
Total Expenses	£11,542	£11,622	£11,694	£11,775	£11,857	£58,490
Profit Before Tax	£3,458	£3,678	£3,912	£4,222	£4,539	£19,808
Profit After Tax	£2,801	£2,979	£3,169	£3,419	£3,676	£16,045
Change In Property Value	£7,499	£12,872	£16,219	£17,192	£15,187	£68,969
Net Return	£10,299	£15,851	£19,388	£20,612	£18,863	£85,014
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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