Flat SA2 3 beds 2 baths

Goetre Bellaf Road, Dunvant, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£7,938

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£60,391

↗ 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	£14,400	£14,688	£15,055	£15,432	£15,817	£75,392
Total Expenses	£12,962	£13,037	£13,116	£13,198	£13,279	£65,592
Profit Before Tax	£1,438	£1,651	£1,939	£2,234	£2,538	£9,800
Profit After Tax	£1,165	£1,337	£1,570	£1,809	£2,056	£7,938
Change In Property Value	£7,200	£7,416	£12,731	£16,041	£17,003	£60,391
Net Return	£8,365	£8,753	£14,301	£17,850	£19,059	£68,329
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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