Flat SA5 3 beds 1 bath

Heol Frank, Penlan, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-4,539

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

59%

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	£4,200	£4,284	£4,391	£4,501	£4,613	£21,989
Total Expenses	£5,197	£5,252	£5,305	£5,360	£5,414	£26,528
Profit Before Tax	£-997	£-968	£-914	£-859	£-801	£-4,539
Profit After Tax	£-997	£-968	£-914	£-859	£-801	£-4,539
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£1,103	£1,195	£2,799	£3,819	£4,159	£13,075
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	5%	5%	13%	17%	19%	59%

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