Flat SA9 2 beds 1 bath

Wern Road, Ystalyfera, Swansea SA9

Wales, Wales · SA9

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£10,627

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£23,905

↗ 25%After 5 Years

Return On Investment

117%

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	£9,000	£9,180	£9,409	£9,645	£9,886	£47,120
Total Expenses	£6,669	£6,733	£6,799	£6,866	£6,933	£34,001
Profit Before Tax	£2,331	£2,447	£2,610	£2,778	£2,953	£13,119
Profit After Tax	£1,888	£1,982	£2,114	£2,250	£2,392	£10,627
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£4,738	£4,917	£7,154	£8,600	£9,122	£34,531
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	24%	29%	31%	117%

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