Flat SA3 2 beds 1 bath

Monksland Road, Scurlage, West Glamorgan SA3

Wales, Wales · SA3

Initial Investment

First Year

£21,998First Year

Profit From Rental Income

After 5 Years

£-4,199

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£17,613

↗ 25%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,272	£4,357	£4,466	£4,578	£4,692	£22,366
Total Expenses	£5,204	£5,259	£5,313	£5,368	£5,422	£26,565
Profit Before Tax	£-932	£-901	£-846	£-790	£-729	£-4,199
Profit After Tax	£-932	£-901	£-846	£-790	£-729	£-4,199
Change In Property Value	£2,100	£2,163	£3,713	£4,678	£4,959	£17,613
Net Return	£1,168	£1,261	£2,867	£3,889	£4,230	£13,414
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	5%	6%	13%	18%	19%	61%

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