Flat
SA1
1 bed
1 bath
Kings Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£42,666First YearProfit From Rental Income
£7,274
↗ 17%After 5 Years
Change In Property Value
£38,324
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,892 | £9,070 | £9,251 | £9,483 | £9,720 | £46,415 |
| Total Expenses | £7,358 | £7,426 | £7,485 | £7,550 | £7,616 | £37,434 |
| Profit Before Tax | £1,534 | £1,644 | £1,766 | £1,933 | £2,103 | £8,981 |
| Profit After Tax | £1,243 | £1,332 | £1,431 | £1,565 | £1,704 | £7,274 |
| Change In Property Value | £4,167 | £7,153 | £9,012 | £9,553 | £8,439 | £38,324 |
| Net Return | £5,409 | £8,484 | £10,443 | £11,119 | £10,142 | £45,598 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change