Flat SA1 3 beds 2 baths

Ffordd Donaldson, Copper Quarter, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£61,700First Year

Profit From Rental Income

After 5 Years

£8,274

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£13,060	£13,387	£13,721	£14,064	£67,036
Total Expenses	£11,215	£11,287	£11,363	£11,440	£11,517	£56,822
Profit Before Tax	£1,589	£1,773	£2,024	£2,281	£2,547	£10,214
Profit After Tax	£1,287	£1,436	£1,639	£1,848	£2,063	£8,274
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£7,287	£7,616	£12,248	£15,215	£16,233	£58,599
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	20%	25%	26%	95%

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