Flat
SA1
1 bed
1 bath
Apartment 18, 154-155 St. Helens Road, Swansea, West Glamorgan SA1
Wales, Wales · SA1
View property listing
Initial Investment
£18,700First YearProfit From Rental Income
£-2,183
↘ -12%After 5 Years
Change In Property Value
£16,280
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,780 | £3,856 | £3,933 | £4,031 | £4,132 | £19,731 |
| Total Expenses | £4,276 | £4,334 | £4,383 | £4,434 | £4,487 | £21,914 |
| Profit Before Tax | £-496 | £-478 | £-450 | £-403 | £-355 | £-2,183 |
| Profit After Tax | £-496 | £-478 | £-450 | £-403 | £-355 | £-2,183 |
| Change In Property Value | £1,770 | £3,039 | £3,829 | £4,058 | £3,585 | £16,280 |
| Net Return | £1,274 | £2,560 | £3,379 | £3,655 | £3,230 | £14,097 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change