Flat SA4 2 beds 1 bath

Heol Y Gwartheg, Gowerton, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£24,048

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£37,744

↗ 25%After 5 Years

Return On Investment

134%

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	£14,832	£15,129	£15,507	£15,895	£16,292	£77,654
Total Expenses	£9,434	£9,510	£9,591	£9,674	£9,756	£47,965
Profit Before Tax	£5,398	£5,619	£5,916	£6,221	£6,536	£29,689
Profit After Tax	£4,372	£4,551	£4,792	£5,039	£5,294	£24,048
Change In Property Value	£4,500	£4,635	£7,957	£10,026	£10,627	£37,744
Net Return	£8,872	£9,186	£12,749	£15,065	£15,921	£61,792
Return From Rental Income (%)	10%	10%	10%	11%	12%	52%
Total Net Return (%)	19%	20%	28%	33%	35%	134%

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