Flat
SA1
1 bed
1 bath
Phoebe Road, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,844
↗ 9%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,396 | £6,524 | £6,654 | £6,821 | £6,991 | £33,386 |
| Total Expenses | £5,857 | £5,920 | £5,974 | £6,032 | £6,092 | £29,875 |
| Profit Before Tax | £539 | £604 | £680 | £788 | £899 | £3,511 |
| Profit After Tax | £437 | £489 | £551 | £639 | £728 | £2,844 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £3,437 | £5,639 | £7,040 | £7,517 | £6,804 | £30,437 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 18% | 23% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change