Flat SA6 3 beds 1 bath

Clos Rhymni, Cwmrhydyceirw, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£66,708First Year

Profit From Rental Income

After 5 Years

£6,238

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£54,088

↗ 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	£12,900	£13,158	£13,487	£13,824	£14,170	£67,539
Total Expenses	£11,818	£11,890	£11,966	£12,043	£12,121	£59,838
Profit Before Tax	£1,082	£1,268	£1,521	£1,781	£2,049	£7,701
Profit After Tax	£876	£1,027	£1,232	£1,442	£1,660	£6,238
Change In Property Value	£6,449	£6,642	£11,402	£14,367	£15,229	£54,088
Net Return	£7,325	£7,669	£12,634	£15,809	£16,888	£60,325
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
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