Flat SA1 1 bed 1 bath

St. Helens Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-683

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£19,315

↗ 28%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,476	£4,566	£4,657	£4,773	£4,893	£23,364
Total Expenses	£4,700	£4,759	£4,809	£4,862	£4,917	£24,047
Profit Before Tax	£-224	£-193	£-152	£-89	£-24	£-683
Profit After Tax	£-224	£-193	£-152	£-89	£-24	£-683
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£1,876	£3,412	£4,390	£4,726	£4,229	£18,632
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	16%	20%	21%	19%	85%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change