Flat SA1 2 beds 2 baths

Kings Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£56,675First Year

Profit From Rental Income

After 5 Years

£12,499

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,047

↗ 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	£11,844	£12,081	£12,322	£12,631	£12,946	£61,824
Total Expenses	£9,137	£9,210	£9,276	£9,348	£9,422	£46,394
Profit Before Tax	£2,707	£2,870	£3,047	£3,282	£3,524	£15,431
Profit After Tax	£2,193	£2,325	£2,468	£2,659	£2,854	£12,499
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£7,743	£11,853	£14,473	£15,384	£14,095	£63,546
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	21%	26%	27%	25%	112%

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