Flat SA5 4 beds 2 baths

St Nicholas Close, Waunarlwydd, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£61,700First Year

Profit From Rental Income

After 5 Years

£5,205

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

90%

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	£12,000	£12,240	£12,546	£12,860	£13,181	£62,827
Total Expenses	£11,135	£11,205	£11,279	£11,354	£11,429	£56,401
Profit Before Tax	£865	£1,035	£1,267	£1,506	£1,753	£6,426
Profit After Tax	£701	£838	£1,027	£1,220	£1,420	£5,205
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£6,701	£7,018	£11,636	£14,587	£15,589	£55,531
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

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