Flat SA7 2 beds 1 bath

Cwrt Hocys, Llansamlet, Swansea SA7

Wales, Wales · SA7

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£2,159

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

87%

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	£8,676	£8,850	£9,071	£9,298	£9,530	£45,424
Total Expenses	£8,422	£8,485	£8,551	£8,617	£8,683	£42,758
Profit Before Tax	£254	£364	£520	£680	£847	£2,666
Profit After Tax	£206	£295	£421	£551	£686	£2,159
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£4,406	£4,621	£7,848	£9,908	£10,605	£37,387
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	18%	23%	25%	87%

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