Flat
SA1
0 beds
1 bath
Portland House, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-2,780
↘ -16%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,516 | £3,586 | £3,658 | £3,749 | £3,843 | £18,353 |
| Total Expenses | £4,121 | £4,178 | £4,226 | £4,277 | £4,329 | £21,133 |
| Profit Before Tax | £-605 | £-592 | £-568 | £-528 | £-486 | £-2,780 |
| Profit After Tax | £-605 | £-592 | £-568 | £-528 | £-486 | £-2,780 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £1,045 | £2,241 | £3,001 | £3,255 | £2,856 | £12,397 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 6% | 13% | 17% | 19% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change