Flat SA3 1 bed 1 bath

728 Mumbles Road, Mumbles, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£28,489

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£44,035

↗ 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	£17,304	£17,650	£18,091	£18,544	£19,007	£90,596
Total Expenses	£10,905	£10,990	£11,082	£11,177	£11,271	£55,425
Profit Before Tax	£6,399	£6,660	£7,009	£7,367	£7,737	£35,171
Profit After Tax	£5,184	£5,394	£5,677	£5,967	£6,267	£28,489
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£10,434	£10,802	£14,960	£17,664	£18,665	£72,524
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