Flat
SA6
3 beds
1 bath
Butterslade Grove, Ynysforgan, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£71,750First YearProfit From Rental Income
£8,125
↗ 11%After 5 Years
Change In Property Value
£57,875
↗ 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 | £14,028 | £14,309 | £14,666 | £15,033 | £15,409 | £73,445 |
| Total Expenses | £12,528 | £12,602 | £12,681 | £12,761 | £12,842 | £63,414 |
| Profit Before Tax | £1,500 | £1,706 | £1,985 | £2,272 | £2,567 | £10,031 |
| Profit After Tax | £1,215 | £1,382 | £1,608 | £1,840 | £2,079 | £8,125 |
| Change In Property Value | £6,900 | £7,107 | £12,200 | £15,372 | £16,295 | £57,875 |
| Net Return | £8,115 | £8,489 | £13,809 | £17,212 | £18,374 | £65,999 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 26% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change