Flat
SA1
1 bed
1 bath
Phoebe Road, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-1,344
↘ -7%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,164 | £4,247 | £4,332 | £4,441 | £4,552 | £21,736 |
| Total Expenses | £4,508 | £4,566 | £4,616 | £4,668 | £4,722 | £23,080 |
| Profit Before Tax | £-344 | £-319 | £-283 | £-228 | £-170 | £-1,344 |
| Profit After Tax | £-344 | £-319 | £-283 | £-228 | £-170 | £-1,344 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £1,606 | £3,029 | £3,934 | £4,243 | £3,779 | £16,591 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 15% | 19% | 21% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change