Flat SA3 3 beds 2 baths

Rotherslade Road, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£18,581

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£94,361

↗ 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	£22,872	£23,329	£23,913	£24,510	£25,123	£119,748
Total Expenses	£19,165	£19,257	£19,358	£19,462	£19,566	£96,809
Profit Before Tax	£3,707	£4,072	£4,554	£5,048	£5,557	£22,939
Profit After Tax	£3,002	£3,299	£3,689	£4,089	£4,501	£18,581
Change In Property Value	£11,250	£11,588	£19,892	£25,064	£26,568	£94,361
Net Return	£14,252	£14,886	£23,581	£29,153	£31,069	£112,941
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	19%	24%	25%	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