Flat
SA3
2 beds
1 bath
Monksland Road, Scurlage, West Glamorgan SA3
Wales, Wales · SA3
View property listing
Initial Investment
£21,998First YearProfit From Rental Income
£6,721
↗ 31%After 5 Years
Change In Property Value
£17,613
↗ 25%After 5 Years
Return On Investment
111%
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 | £6,924 | £7,062 | £7,239 | £7,420 | £7,606 | £36,251 |
| Total Expenses | £5,469 | £5,529 | £5,590 | £5,652 | £5,713 | £27,954 |
| Profit Before Tax | £1,455 | £1,533 | £1,649 | £1,768 | £1,892 | £8,297 |
| Profit After Tax | £1,178 | £1,242 | £1,336 | £1,432 | £1,533 | £6,721 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,678 | £4,959 | £17,613 |
| Net Return | £3,278 | £3,405 | £5,049 | £6,110 | £6,492 | £24,334 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change