Flat SA4 3 beds 1 bath

Cameron Place, Gorseinon SA4

Wales, Wales · SA4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-356

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

81%

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	£7,200	£7,344	£7,528	£7,716	£7,909	£37,696
Total Expenses	£7,481	£7,541	£7,603	£7,665	£7,727	£38,018
Profit Before Tax	£-281	£-197	£-75	£50	£181	£-322
Profit After Tax	£-281	£-197	£-75	£50	£147	£-356
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£3,319	£3,511	£6,290	£8,071	£8,649	£29,839
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	17%	22%	23%	81%

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