Flat SA3 1 bed 1 bath

728 Mumbles Road, Mumbles, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£4,184

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£44,035

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,680	£10,894	£11,166	£11,445	£11,731	£55,916
Total Expenses	£10,011	£10,078	£10,149	£10,220	£10,292	£50,750
Profit Before Tax	£669	£815	£1,017	£1,225	£1,439	£5,165
Profit After Tax	£542	£660	£824	£992	£1,166	£4,184
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£5,792	£6,068	£10,107	£12,688	£13,564	£48,219
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

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