Flat
SA1
0 beds
0 baths
Units 1 & 2, 12 Viking Way, Winch Wen Industrial Estate, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£25,505
↗ 27%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,584 | £19,976 | £20,475 | £20,987 | £100,222 |
| Total Expenses | £13,573 | £13,661 | £13,741 | £13,833 | £13,927 | £68,734 |
| Profit Before Tax | £5,628 | £5,923 | £6,235 | £6,642 | £7,060 | £31,488 |
| Profit After Tax | £4,558 | £4,798 | £5,050 | £5,380 | £5,719 | £25,505 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £13,558 | £20,248 | £24,517 | £26,015 | £23,946 | £108,285 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change