Flat
SA6
0 beds
0 baths
Neath Road, Plasmarl, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£177,825First YearProfit From Rental Income
£29,424
↗ 17%After 5 Years
Change In Property Value
£132,105
↗ 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 | £32,028 | £32,669 | £33,485 | £34,322 | £35,180 | £167,685 |
| Total Expenses | £26,032 | £26,142 | £26,267 | £26,394 | £26,523 | £131,359 |
| Profit Before Tax | £5,996 | £6,526 | £7,218 | £7,928 | £8,658 | £36,326 |
| Profit After Tax | £4,857 | £5,286 | £5,847 | £6,422 | £7,013 | £29,424 |
| Change In Property Value | £15,750 | £16,223 | £27,849 | £35,089 | £37,195 | £132,105 |
| Net Return | £20,607 | £21,509 | £33,696 | £41,511 | £44,207 | £161,529 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 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