Flat SA1 4 beds 2 baths

St Helens Avenue, Brynmill, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£68,383First Year

Profit From Rental Income

After 5 Years

£41,388

↗ 61%After 5 Years

Change In Property Value

After 5 Years

£55,346

↗ 25%After 5 Years

Return On Investment

141%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,320	£22,766	£23,336	£23,919	£24,517	£116,858
Total Expenses	£12,959	£13,049	£13,149	£13,251	£13,354	£65,762
Profit Before Tax	£9,361	£9,717	£10,187	£10,668	£11,163	£51,096
Profit After Tax	£7,583	£7,871	£8,251	£8,641	£9,042	£41,388
Change In Property Value	£6,599	£6,796	£11,667	£14,701	£15,583	£55,346
Net Return	£14,181	£14,667	£19,918	£23,342	£24,625	£96,734
Return From Rental Income (%)	11%	12%	12%	13%	13%	61%
Total Net Return (%)	21%	21%	29%	34%	36%	141%

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