Flat SA5 3 beds 1 bath

Heol Frank, Penlan, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£6,720

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

111%

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	£6,924	£7,062	£7,239	£7,420	£7,606	£36,251
Total Expenses	£5,470	£5,529	£5,590	£5,652	£5,713	£27,955
Profit Before Tax	£1,454	£1,533	£1,649	£1,768	£1,892	£8,296
Profit After Tax	£1,178	£1,242	£1,336	£1,432	£1,533	£6,720
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£3,278	£3,405	£5,049	£6,111	£6,492	£24,334
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	23%	28%	30%	111%

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