Flat SA2 5 beds 2 baths

Rhyddings Park Road, Brynmill SA2

Wales, Wales · SA2

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£10,545

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£62,907

↗ 25%After 5 Years

Return On Investment

94%

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	£15,504	£15,814	£16,209	£16,615	£17,030	£81,172
Total Expenses	£13,469	£13,546	£13,629	£13,713	£13,797	£68,154
Profit Before Tax	£2,035	£2,268	£2,581	£2,902	£3,233	£13,018
Profit After Tax	£1,648	£1,837	£2,090	£2,350	£2,619	£10,545
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£9,148	£9,562	£15,352	£19,059	£20,330	£73,452
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	20%	24%	26%	94%

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