Flat SA6 3 beds 1 bath

Ffynnon Wen, Clydach SA6

Wales, Wales · SA6

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-656

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

79%

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	£6,708	£6,842	£7,013	£7,189	£7,368	£35,120
Total Expenses	£7,035	£7,094	£7,155	£7,216	£7,277	£35,777
Profit Before Tax	£-327	£-252	£-141	£-27	£92	£-656
Profit After Tax	£-327	£-252	£-141	£-27	£92	£-656
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£2,973	£3,147	£5,694	£7,325	£7,885	£27,023
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	17%	22%	23%	79%

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