Flat SA1 3 beds 1 bath

Jersey Road, Bonymaen, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£56,675First Year

Profit From Rental Income

After 5 Years

£4,180

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

90%

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	£11,100	£11,322	£11,605	£11,895	£12,193	£58,115
Total Expenses	£10,450	£10,518	£10,589	£10,662	£10,735	£52,954
Profit Before Tax	£650	£804	£1,016	£1,233	£1,458	£5,161
Profit After Tax	£527	£651	£823	£999	£1,181	£4,180
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£6,077	£6,368	£10,636	£13,363	£14,288	£50,731
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

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