Flat SA6 3 beds 1 bath

Bragwyn Close, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£1,106

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

84%

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	£8,400	£8,568	£8,782	£9,002	£9,227	£43,979
Total Expenses	£8,395	£8,457	£8,522	£8,588	£8,653	£42,614
Profit Before Tax	£6	£111	£261	£414	£574	£1,365
Profit After Tax	£4	£90	£211	£336	£465	£1,106
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£4,204	£4,416	£7,637	£9,693	£10,384	£36,334
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	18%	23%	24%	84%

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