Flat
SA4
2 beds
1 bath
Village Drive, Gorseinon SA4
Wales, Wales · SA4
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£-1,999
↘ -6%After 5 Years
Change In Property Value
£25,150
↗ 25%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,273 | £6,430 | £6,591 | £31,413 |
| Total Expenses | £6,566 | £6,624 | £6,682 | £6,741 | £6,800 | £33,412 |
| Profit Before Tax | £-566 | £-504 | £-409 | £-312 | £-209 | £-1,999 |
| Profit After Tax | £-566 | £-504 | £-409 | £-312 | £-209 | £-1,999 |
| Change In Property Value | £2,999 | £3,088 | £5,302 | £6,680 | £7,081 | £25,150 |
| Net Return | £2,433 | £2,585 | £4,893 | £6,369 | £6,872 | £23,151 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 16% | 21% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change