Flat SA3 2 beds 1 bath

Warwick Place, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£1,655

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

86%

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	£8,544	£8,715	£8,933	£9,156	£9,385	£44,733
Total Expenses	£8,409	£8,472	£8,537	£8,603	£8,668	£42,689
Profit Before Tax	£135	£243	£396	£553	£716	£2,044
Profit After Tax	£109	£197	£321	£448	£580	£1,655
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£4,309	£4,523	£7,747	£9,805	£10,499	£36,883
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	18%	23%	24%	86%

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