Flat SA2 1 bed 1 bath

Beaconsfield Court, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-3,861

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,344	£4,431	£4,542	£4,655	£4,772	£22,743
Total Expenses	£5,212	£5,266	£5,320	£5,376	£5,430	£26,604
Profit Before Tax	£-868	£-835	£-779	£-720	£-658	£-3,861
Profit After Tax	£-868	£-835	£-779	£-720	£-658	£-3,861
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£1,232	£1,328	£2,934	£3,958	£4,301	£13,753
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	6%	6%	13%	18%	20%	63%

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