Flat SA1 3 beds 2 baths

Ffordd Donaldson, Copper Quarter, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£58,350First Year

Profit From Rental Income

After 5 Years

£7,407

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 25%After 5 Years

Return On Investment

95%

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	£12,156	£12,399	£12,709	£13,027	£13,352	£63,644
Total Expenses	£10,754	£10,824	£10,898	£10,974	£11,049	£54,499
Profit Before Tax	£1,402	£1,575	£1,811	£2,053	£2,304	£9,145
Profit After Tax	£1,136	£1,276	£1,467	£1,663	£1,866	£7,407
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£6,836	£7,147	£11,545	£14,362	£15,327	£55,217
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	20%	25%	26%	95%

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