Flat
SA1
2 beds
2 baths
Phoebe Road, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£7,364
↗ 17%After 5 Years
Change In Property Value
£38,617
↗ 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 | £8,952 | £9,131 | £9,314 | £9,547 | £9,785 | £46,728 |
| Total Expenses | £7,398 | £7,466 | £7,525 | £7,590 | £7,657 | £37,637 |
| Profit Before Tax | £1,554 | £1,665 | £1,788 | £1,956 | £2,128 | £9,092 |
| Profit After Tax | £1,259 | £1,349 | £1,449 | £1,584 | £1,724 | £7,364 |
| Change In Property Value | £4,199 | £7,207 | £9,081 | £9,626 | £8,503 | £38,617 |
| Net Return | £5,457 | £8,556 | £10,530 | £11,211 | £10,227 | £45,981 |
| 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