Flat SA2 3 beds 1 bath

Beaconsfield Way, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£85,450First Year

Profit From Rental Income

After 5 Years

£9,987

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£67,940

↗ 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	£16,200	£16,524	£16,937	£17,361	£17,795	£84,816
Total Expenses	£14,332	£14,411	£14,495	£14,581	£14,667	£72,486
Profit Before Tax	£1,868	£2,113	£2,442	£2,779	£3,127	£12,330
Profit After Tax	£1,513	£1,712	£1,978	£2,251	£2,533	£9,987
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£9,613	£10,055	£16,300	£20,297	£21,662	£77,927
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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