Flat SA4 4 beds 2 baths

Bolgoed Road, Pontarddulais, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£102,950First Year

Profit From Rental Income

After 5 Years

£13,403

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£80,521

↗ 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	£19,200	£19,584	£20,074	£20,575	£21,090	£100,523
Total Expenses	£16,616	£16,700	£16,792	£16,886	£16,980	£83,976
Profit Before Tax	£2,584	£2,884	£3,281	£3,689	£4,109	£16,547
Profit After Tax	£2,093	£2,336	£2,658	£2,988	£3,329	£13,403
Change In Property Value	£9,600	£9,888	£16,974	£21,388	£22,671	£80,521
Net Return	£11,693	£12,224	£19,632	£24,376	£26,000	£93,924
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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