Flat SA5 3 beds 1 bath

Llangyfelach, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£113,450First Year

Profit From Rental Income

After 5 Years

£15,453

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

91%

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	£21,000	£21,420	£21,955	£22,504	£23,067	£109,947
Total Expenses	£17,986	£18,074	£18,171	£18,270	£18,368	£90,869
Profit Before Tax	£3,014	£3,346	£3,785	£4,235	£4,699	£19,078
Profit After Tax	£2,441	£2,710	£3,066	£3,430	£3,806	£15,453
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£12,941	£13,525	£21,631	£26,823	£28,602	£103,523
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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