Flat
SA1
1 bed
1 bath
Cambrian Place, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,939
↗ 18%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,462 | £9,651 | £9,892 | £10,139 | £48,420 |
| Total Expenses | £7,593 | £7,662 | £7,721 | £7,787 | £7,855 | £38,618 |
| Profit Before Tax | £1,683 | £1,800 | £1,929 | £2,105 | £2,285 | £9,801 |
| Profit After Tax | £1,363 | £1,458 | £1,563 | £1,705 | £1,850 | £7,939 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £5,713 | £8,925 | £10,972 | £11,678 | £10,660 | £47,949 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change