Flat
SA1
3 beds
2 baths
St Helens Road, Swansea, . SA1
Wales, Wales · SA1
View property listing
Initial Investment
£41,498First YearProfit From Rental Income
£6,823
↗ 16%After 5 Years
Change In Property Value
£37,249
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,813 | £8,989 | £9,214 | £9,444 | £45,100 |
| Total Expenses | £7,207 | £7,275 | £7,333 | £7,398 | £7,463 | £36,677 |
| Profit Before Tax | £1,433 | £1,538 | £1,656 | £1,816 | £1,981 | £8,423 |
| Profit After Tax | £1,160 | £1,246 | £1,341 | £1,471 | £1,604 | £6,823 |
| Change In Property Value | £4,050 | £6,952 | £8,760 | £9,285 | £8,202 | £37,249 |
| Net Return | £5,210 | £8,198 | £10,101 | £10,756 | £9,807 | £44,072 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change