Flat SA3 1 bed 1 bath

Caswell Bay, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£81,950First Year

Profit From Rental Income

After 5 Years

£10,312

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£65,423

↗ 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	£15,864	£16,181	£16,586	£17,000	£17,425	£83,057
Total Expenses	£13,902	£13,980	£14,063	£14,148	£14,234	£70,326
Profit Before Tax	£1,962	£2,202	£2,523	£2,852	£3,192	£12,731
Profit After Tax	£1,589	£1,783	£2,043	£2,310	£2,585	£10,312
Change In Property Value	£7,800	£8,034	£13,792	£17,378	£18,420	£65,423
Net Return	£9,389	£9,817	£15,835	£19,688	£21,006	£75,735
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	11%	12%	19%	24%	26%	92%

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