Flat SA1 2 beds 1 bath

Golwg Y Garreg, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£42,398First Year

Profit From Rental Income

After 5 Years

£3,077

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,723

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,832	£9,009	£9,234	£9,465	£9,701	£46,241
Total Expenses	£8,358	£8,422	£8,487	£8,554	£8,621	£42,442
Profit Before Tax	£474	£587	£747	£910	£1,081	£3,798
Profit After Tax	£384	£475	£605	£737	£875	£3,077
Change In Property Value	£4,140	£4,264	£7,320	£9,223	£9,777	£34,723
Net Return	£4,524	£4,739	£7,925	£9,961	£10,652	£37,800
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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