Flat
SA1
5 beds
2 baths
King Edwards Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£85,432First YearProfit From Rental Income
£22,115
↗ 26%After 5 Years
Change In Property Value
£74,488
↗ 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 | £17,280 | £17,626 | £17,978 | £18,428 | £18,888 | £90,200 |
| Total Expenses | £12,414 | £12,498 | £12,574 | £12,661 | £12,750 | £62,897 |
| Profit Before Tax | £4,866 | £5,127 | £5,404 | £5,766 | £6,138 | £27,302 |
| Profit After Tax | £3,942 | £4,153 | £4,377 | £4,671 | £4,972 | £22,115 |
| Change In Property Value | £8,099 | £13,902 | £17,517 | £18,568 | £16,402 | £74,488 |
| Net Return | £12,040 | £18,056 | £21,894 | £23,239 | £21,374 | £96,603 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| 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