Flat SA3 3 beds 2 baths

Rotherslade Road, Langland, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£174,075First Year

Profit From Rental Income

After 5 Years

£28,695

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£129,589

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,416	£32,044	£32,845	£33,667	£34,508	£164,481
Total Expenses	£25,574	£25,683	£25,806	£25,932	£26,059	£129,054
Profit Before Tax	£5,842	£6,361	£7,039	£7,734	£8,449	£35,426
Profit After Tax	£4,732	£5,153	£5,702	£6,265	£6,844	£28,695
Change In Property Value	£15,450	£15,914	£27,318	£34,421	£36,486	£129,589
Net Return	£20,182	£21,066	£33,020	£40,686	£43,330	£158,284
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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