Flat SA2 1 bed 1 bath

Beaconsfield Court, Sketty, Swansea, City And County Of Swansea. SA2

Wales, Wales · SA2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-200

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,952	£7,126	£7,304	£7,487	£35,686
Total Expenses	£7,046	£7,105	£7,166	£7,228	£7,288	£35,833
Profit Before Tax	£-230	£-153	£-40	£77	£198	£-147
Profit After Tax	£-230	£-153	£-40	£62	£161	£-200
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£3,070	£3,246	£5,795	£7,414	£7,954	£27,479
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	9%	10%	17%	22%	23%	81%

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