Flat
SA2
1 bed
1 bath
114B Tycoch Road, Sketty, Swansea, West Glamorgan SA2
Wales, Wales · SA2
View property listing
Initial Investment
£19,900First YearProfit From Rental Income
£-2,206
↘ -11%After 5 Years
Change In Property Value
£17,384
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,912 | £3,990 | £4,070 | £4,172 | £4,276 | £20,420 |
| Total Expenses | £4,418 | £4,476 | £4,525 | £4,577 | £4,630 | £22,626 |
| Profit Before Tax | £-506 | £-486 | £-455 | £-405 | £-354 | £-2,206 |
| Profit After Tax | £-506 | £-486 | £-455 | £-405 | £-354 | £-2,206 |
| Change In Property Value | £1,890 | £3,245 | £4,088 | £4,333 | £3,828 | £17,384 |
| Net Return | £1,384 | £2,759 | £3,633 | £3,928 | £3,474 | £15,177 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change