Flat
SA1
1 bed
1 bath
Cambrian Place, Pier Street, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-3,441
↘ -22%After 5 Years
Change In Property Value
£13,797
↗ 28%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,204 | £3,268 | £3,333 | £3,417 | £3,502 | £16,725 |
| Total Expenses | £3,929 | £3,986 | £4,033 | £4,083 | £4,134 | £20,166 |
| Profit Before Tax | £-725 | £-717 | £-700 | £-666 | £-632 | £-3,441 |
| Profit After Tax | £-725 | £-717 | £-700 | £-666 | £-632 | £-3,441 |
| Change In Property Value | £1,500 | £2,575 | £3,245 | £3,439 | £3,038 | £13,797 |
| Net Return | £775 | £1,858 | £2,545 | £2,773 | £2,406 | £10,356 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change