Flat
SA6
0 beds
0 baths
14 Beaufort Court, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,837
↗ 17%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,368 | £10,575 | £10,787 | £11,057 | £11,333 | £54,120 |
| Total Expenses | £8,507 | £8,577 | £8,639 | £8,708 | £8,779 | £43,210 |
| Profit Before Tax | £1,861 | £1,998 | £2,147 | £2,348 | £2,554 | £10,910 |
| Profit After Tax | £1,508 | £1,618 | £1,739 | £1,902 | £2,069 | £8,837 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £6,608 | £10,373 | £12,771 | £13,595 | £12,398 | £55,745 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change