Flat
SA1
2 beds
1 bath
St. Leger Crescent, St. Thomas, Swansea, West Glamorgan SA1
Wales, Wales · SA1
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,145
↗ 4%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change