Flat SA2 3 beds 1 bath

Rhyddings Terrace, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£7,491

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

93%

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	£13,020	£13,280	£13,612	£13,953	£14,302	£68,167
Total Expenses	£11,634	£11,706	£11,782	£11,860	£11,937	£58,919
Profit Before Tax	£1,386	£1,575	£1,830	£2,093	£2,364	£9,248
Profit After Tax	£1,123	£1,275	£1,483	£1,695	£1,915	£7,491
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£7,423	£7,764	£12,622	£15,731	£16,793	£60,333
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	19%	24%	26%	93%

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