Flat
SA3
2 beds
1 bath
Brynfield Court, Langland, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£8,854
↗ 12%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,640 | £14,933 | £15,306 | £15,689 | £16,081 | £76,649 |
| Total Expenses | £12,986 | £13,061 | £13,142 | £13,224 | £13,306 | £65,718 |
| Profit Before Tax | £1,654 | £1,872 | £2,165 | £2,465 | £2,775 | £10,931 |
| Profit After Tax | £1,340 | £1,516 | £1,753 | £1,997 | £2,248 | £8,854 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £8,540 | £8,932 | £14,484 | £18,038 | £19,251 | £69,245 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 26% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change