Flat SA1 3 beds 3 baths

Morris Drive, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£71,750First Year

Profit From Rental Income

After 5 Years

£7,255

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£57,875

↗ 25%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,076	£14,428	£14,789	£15,158	£72,251
Total Expenses	£12,505	£12,579	£12,657	£12,737	£12,817	£63,295
Profit Before Tax	£1,295	£1,497	£1,771	£2,052	£2,342	£8,956
Profit After Tax	£1,049	£1,213	£1,434	£1,662	£1,897	£7,255
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£7,949	£8,320	£13,635	£17,034	£18,192	£65,129
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change