Flat SA9 2 beds 1 bath

Heol Twrch, Lower Cwmtwrch, Neath Port Talbot. SA9

Wales, Wales · SA9

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£14,649

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 25%After 5 Years

Return On Investment

123%

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	£10,896	£11,114	£11,392	£11,677	£11,968	£57,047
Total Expenses	£7,652	£7,720	£7,791	£7,863	£7,935	£38,961
Profit Before Tax	£3,244	£3,394	£3,601	£3,813	£4,034	£18,086
Profit After Tax	£2,627	£2,749	£2,917	£3,089	£3,267	£14,649
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£6,077	£6,303	£9,017	£10,775	£11,415	£43,587
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	25%	30%	32%	123%

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