Flat SA6 3 beds 1 bath

Windermere Road, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£61,700First Year

Profit From Rental Income

After 5 Years

£5,984

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 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	£12,204	£12,448	£12,759	£13,078	£13,405	£63,895
Total Expenses	£11,155	£11,226	£11,300	£11,376	£11,451	£56,508
Profit Before Tax	£1,049	£1,222	£1,459	£1,703	£1,954	£7,387
Profit After Tax	£849	£990	£1,182	£1,379	£1,583	£5,984
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£6,849	£7,170	£11,791	£14,746	£15,752	£56,309
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	19%	24%	26%	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