Flat SA3 1 bed 1 bath

Caswell Bay, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£61,700First Year

Profit From Rental Income

After 5 Years

£32,862

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 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	£19,776	£20,172	£20,676	£21,193	£21,723	£103,539
Total Expenses	£12,391	£12,487	£12,591	£12,697	£12,803	£62,968
Profit Before Tax	£7,385	£7,684	£8,085	£8,496	£8,920	£40,570
Profit After Tax	£5,982	£6,224	£6,549	£6,882	£7,225	£32,862
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£11,982	£12,404	£17,158	£20,249	£21,394	£83,188
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