Flat SA4 4 beds 2 baths

Ffordd Butler, Gowerton, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£76,775First Year

Profit From Rental Income

After 5 Years

£8,279

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

91%

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	£14,700	£14,994	£15,369	£15,753	£16,147	£76,963
Total Expenses	£13,190	£13,266	£13,346	£13,429	£13,511	£66,741
Profit Before Tax	£1,510	£1,728	£2,023	£2,325	£2,636	£10,221
Profit After Tax	£1,223	£1,400	£1,638	£1,883	£2,135	£8,279
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£8,573	£8,970	£14,634	£18,258	£19,493	£69,928
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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