Flat SA1 6 beds 6 baths

Mansel Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£18,691

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£81,779

↗ 25%After 5 Years

Return On Investment

96%

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	£20,796	£21,212	£21,742	£22,286	£22,843	£108,879
Total Expenses	£16,974	£17,062	£17,158	£17,256	£17,354	£85,803
Profit Before Tax	£3,822	£4,150	£4,585	£5,030	£5,489	£23,076
Profit After Tax	£3,096	£3,362	£3,714	£4,074	£4,446	£18,691
Change In Property Value	£9,750	£10,043	£17,240	£21,722	£23,025	£81,779
Net Return	£12,846	£13,404	£20,953	£25,796	£27,471	£100,471
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	13%	20%	25%	26%	96%

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