Flat
SA5
2 beds
1 bath
Llangyfelach Road, Brynhyfryd, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£78,433First YearProfit From Rental Income
£8,629
↗ 11%After 5 Years
Change In Property Value
£62,895
↗ 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 | £15,000 | £15,300 | £15,683 | £16,075 | £16,476 | £78,533 |
| Total Expenses | £13,417 | £13,493 | £13,574 | £13,657 | £13,740 | £67,880 |
| Profit Before Tax | £1,583 | £1,807 | £2,109 | £2,418 | £2,737 | £10,653 |
| Profit After Tax | £1,282 | £1,464 | £1,708 | £1,958 | £2,217 | £8,629 |
| Change In Property Value | £7,499 | £7,723 | £13,259 | £16,706 | £17,708 | £62,895 |
| Net Return | £8,781 | £9,187 | £14,967 | £18,664 | £19,925 | £71,524 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change