Flat
SA1
0 beds
1 bath
Camona Drive, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£27,100First YearProfit From Rental Income
£1,387
↗ 5%After 5 Years
Change In Property Value
£24,006
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,568 | £5,679 | £5,793 | £5,938 | £6,086 | £29,064 |
| Total Expenses | £5,356 | £5,417 | £5,470 | £5,526 | £5,583 | £27,352 |
| Profit Before Tax | £212 | £262 | £323 | £412 | £503 | £1,712 |
| Profit After Tax | £172 | £212 | £262 | £334 | £407 | £1,387 |
| Change In Property Value | £2,610 | £4,481 | £5,645 | £5,984 | £5,286 | £24,006 |
| Net Return | £2,782 | £4,693 | £5,907 | £6,318 | £5,693 | £25,393 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 17% | 22% | 23% | 21% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change