Flat SA3 3 beds 1 bath

Overland Road, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£14,982

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£81,779

↗ 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	£19,824	£20,220	£20,726	£21,244	£21,775	£103,790
Total Expenses	£16,877	£16,962	£17,056	£17,152	£17,247	£85,294
Profit Before Tax	£2,947	£3,258	£3,670	£4,093	£4,528	£18,496
Profit After Tax	£2,387	£2,639	£2,973	£3,315	£3,668	£14,982
Change In Property Value	£9,750	£10,043	£17,240	£21,722	£23,025	£81,779
Net Return	£12,137	£12,682	£20,212	£25,037	£26,693	£96,761
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
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