Flat SA3 2 beds 1 bath

Milan Cottage, Overton, Gower, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£113,450First Year

Profit From Rental Income

After 5 Years

£30,705

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

105%

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	£24,996	£25,496	£26,133	£26,787	£27,456	£130,868
Total Expenses	£18,386	£18,482	£18,589	£18,698	£18,807	£92,961
Profit Before Tax	£6,610	£7,014	£7,545	£8,089	£8,649	£37,907
Profit After Tax	£5,354	£5,681	£6,111	£6,552	£7,006	£30,705
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£15,854	£16,496	£24,677	£29,945	£31,802	£118,775
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	22%	26%	28%	105%

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