Flat SA1 3 beds 2 baths

Ffordd Donaldson, Copper Quarter, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£58,350First Year

Profit From Rental Income

After 5 Years

£32,735

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 25%After 5 Years

Return On Investment

138%

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	£18,792	£19,168	£19,647	£20,138	£20,642	£98,387
Total Expenses	£11,417	£11,501	£11,592	£11,685	£11,778	£57,973
Profit Before Tax	£7,375	£7,667	£8,055	£8,453	£8,864	£40,414
Profit After Tax	£5,973	£6,210	£6,525	£6,847	£7,180	£32,735
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£11,673	£12,081	£16,603	£19,546	£20,641	£80,544
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	20%	21%	28%	33%	35%	138%

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