Flat SA1 1 bed 1 bath

St. Thomas, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£2,746

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£27,317

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,336	£6,463	£6,592	£6,757	£6,926	£33,073
Total Expenses	£5,819	£5,882	£5,936	£5,994	£6,053	£29,683
Profit Before Tax	£517	£581	£656	£763	£872	£3,390
Profit After Tax	£419	£471	£532	£618	£707	£2,746
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£3,389	£5,569	£6,956	£7,428	£6,722	£30,063
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	18%	23%	24%	22%	98%

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