Flat
SA7
0 beds
0 baths
Heol Las Close, Birchgrove, Swansea SA7
Wales, Wales · SA7
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£17,956
↗ 23%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,814 | £16,130 | £16,534 | £16,947 | £80,929 |
| Total Expenses | £11,594 | £11,675 | £11,748 | £11,830 | £11,914 | £58,761 |
| Profit Before Tax | £3,910 | £4,139 | £4,383 | £4,704 | £5,033 | £22,168 |
| Profit After Tax | £3,167 | £3,353 | £3,550 | £3,810 | £4,077 | £17,956 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £10,667 | £16,228 | £19,772 | £21,006 | £19,266 | £86,939 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change