Flat SA4 3 beds 1 bath

Pencaerfenni Park, Crofty, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£10,671

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£16,800	£17,136	£17,564	£18,004	£18,454	£87,958
Total Expenses	£14,789	£14,869	£14,954	£15,042	£15,130	£74,784
Profit Before Tax	£2,011	£2,267	£2,610	£2,961	£3,324	£13,173
Profit After Tax	£1,629	£1,837	£2,114	£2,399	£2,692	£10,671
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£10,029	£10,489	£16,967	£21,113	£22,529	£81,127
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	19%	24%	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