Flat SA2 4 beds 2 baths

De Breos Street, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£60,025First Year

Profit From Rental Income

After 5 Years

£31,999

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

135%

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	£19,284	£19,670	£20,161	£20,665	£21,182	£100,963
Total Expenses	£12,093	£12,187	£12,289	£12,392	£12,496	£61,458
Profit Before Tax	£7,191	£7,482	£7,873	£8,273	£8,686	£39,505
Profit After Tax	£5,825	£6,061	£6,377	£6,701	£7,036	£31,999
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£11,675	£12,086	£16,721	£19,734	£20,851	£81,067
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	19%	20%	28%	33%	35%	135%

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