Flat SA2 2 beds 1 bath

Long Oaks Court, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,430

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£32,712

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,225	£8,431	£8,642	£8,858	£42,220
Total Expenses	£7,964	£8,026	£8,090	£8,155	£8,219	£40,454
Profit Before Tax	£100	£199	£341	£487	£639	£1,766
Profit After Tax	£81	£161	£276	£394	£517	£1,430
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£3,981	£4,178	£7,172	£9,083	£9,727	£34,142
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	18%	23%	24%	85%

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