Flat SA1 2 beds 2 baths

Princess Way, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£15,409

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£41,519

↗ 25%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,464	£13,801	£14,146	£14,499	£69,109
Total Expenses	£9,866	£9,939	£10,015	£10,094	£10,172	£50,086
Profit Before Tax	£3,334	£3,525	£3,785	£4,052	£4,327	£19,023
Profit After Tax	£2,700	£2,855	£3,066	£3,282	£3,505	£15,409
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£7,650	£7,954	£11,818	£14,310	£15,195	£56,928
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	23%	28%	30%	113%

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