Flat
SA2
1 bed
1 bath
The Grove, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£1,042
↗ 4%After 5 Years
Change In Property Value
£24,834
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,580 | £5,692 | £5,805 | £5,951 | £6,099 | £29,127 |
| Total Expenses | £5,454 | £5,515 | £5,567 | £5,624 | £5,681 | £27,841 |
| Profit Before Tax | £126 | £177 | £238 | £327 | £418 | £1,286 |
| Profit After Tax | £102 | £143 | £193 | £265 | £339 | £1,042 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,191 | £5,468 | £24,834 |
| Net Return | £2,802 | £4,778 | £6,033 | £6,455 | £5,807 | £25,876 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 17% | 22% | 23% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change