Flat
SA1
2 beds
1 bath
Princess Way, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,521
↗ 19%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,792 | £9,988 | £10,238 | £10,493 | £50,111 |
| Total Expenses | £7,786 | £7,855 | £7,916 | £7,983 | £8,051 | £39,592 |
| Profit Before Tax | £1,814 | £1,937 | £2,072 | £2,255 | £2,442 | £10,519 |
| Profit After Tax | £1,469 | £1,569 | £1,678 | £1,826 | £1,978 | £8,521 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £5,969 | £9,294 | £11,412 | £12,144 | £11,092 | £49,910 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change