Flat SA3 2 beds 1 bath

Summercliff Chalets, Caswell Bay, Swansea, West Glamorgan SA3

Wales, Wales · SA3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£1,447

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 25%After 5 Years

Return On Investment

85%

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	£8,700	£8,874	£9,096	£9,323	£9,556	£45,549
Total Expenses	£8,623	£8,686	£8,751	£8,818	£8,884	£43,763
Profit Before Tax	£77	£188	£344	£505	£672	£1,787
Profit After Tax	£62	£152	£279	£409	£545	£1,447
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£4,412	£4,633	£7,971	£10,101	£10,817	£37,933
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	18%	23%	24%	85%

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