Flat
SA1
2 beds
2 baths
Fishermans Way, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,917
↗ 22%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,520 | £11,750 | £11,985 | £12,285 | £12,592 | £60,133 |
| Total Expenses | £8,944 | £9,017 | £9,081 | £9,153 | £9,226 | £45,420 |
| Profit Before Tax | £2,577 | £2,734 | £2,904 | £3,132 | £3,366 | £14,713 |
| Profit After Tax | £2,087 | £2,214 | £2,353 | £2,537 | £2,726 | £11,917 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £7,487 | £11,484 | £14,033 | £14,918 | £13,663 | £61,585 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change