Flat SA3 2 beds 1 bath

Huntington Close, West Cross, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£95,950First Year

Profit From Rental Income

After 5 Years

£13,182

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£75,489

↗ 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	£18,300	£18,666	£19,133	£19,611	£20,101	£95,811
Total Expenses	£15,733	£15,815	£15,905	£15,996	£16,088	£79,537
Profit Before Tax	£2,568	£2,851	£3,228	£3,615	£4,013	£16,274
Profit After Tax	£2,080	£2,309	£2,615	£2,928	£3,251	£13,182
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£11,080	£11,579	£18,528	£22,979	£24,505	£88,671
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	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