Flat SA3 1 bed 1 bath

Heath Close, West Cross, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£29,356

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

136%

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	£17,796	£18,152	£18,606	£19,071	£19,548	£93,172
Total Expenses	£11,201	£11,289	£11,383	£11,480	£11,576	£56,930
Profit Before Tax	£6,595	£6,863	£7,222	£7,591	£7,971	£36,242
Profit After Tax	£5,342	£5,559	£5,850	£6,149	£6,457	£29,356
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£10,742	£11,121	£15,398	£18,179	£19,209	£74,649
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	20%	20%	28%	33%	35%	136%

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