Flat SA5 2 beds 2 baths

Maesglas Road, Gendros, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£29,185First Year

Profit From Rental Income

After 5 Years

£755

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£25,924

↗ 28%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,640	£5,753	£5,868	£6,015	£6,165	£29,440
Total Expenses	£5,587	£5,648	£5,701	£5,757	£5,815	£28,508
Profit Before Tax	£53	£105	£167	£257	£350	£933
Profit After Tax	£43	£85	£135	£209	£284	£755
Change In Property Value	£2,819	£4,838	£6,096	£6,462	£5,708	£25,924
Net Return	£2,862	£4,923	£6,232	£6,671	£5,992	£26,679
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	17%	21%	23%	21%	91%

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