Flat
SA1
2 beds
2 baths
Princess Way, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,219
↗ 20%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,771 | £10,987 | £11,261 | £11,543 | £55,122 |
| Total Expenses | £8,365 | £8,436 | £8,499 | £8,568 | £8,639 | £42,506 |
| Profit Before Tax | £2,195 | £2,335 | £2,488 | £2,693 | £2,904 | £12,616 |
| Profit After Tax | £1,778 | £1,892 | £2,015 | £2,182 | £2,352 | £10,219 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £6,728 | £10,389 | £12,722 | £13,531 | £12,378 | £55,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 21% | 25% | 27% | 25% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change