Flat SA1 1 bed 1 bath

Kilvey Terrace, St. Thomas, Swansea, City And County Of Swansea. SA1

Wales, Wales · SA1

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£1,145

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£23,454

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,436	£5,545	£5,656	£5,797	£5,942	£28,375
Total Expenses	£5,278	£5,339	£5,391	£5,447	£5,505	£26,961
Profit Before Tax	£158	£205	£264	£350	£437	£1,414
Profit After Tax	£128	£166	£214	£283	£354	£1,145
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£2,678	£4,544	£5,730	£6,130	£5,519	£24,600
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	17%	22%	23%	21%	93%

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