Flat SA2 1 bed 1 bath

114B Tycoch Road, Sketty, Swansea, West Glamorgan SA2

Wales, Wales · SA2

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-1,843

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£18,212

↗ 28%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,092	£4,174	£4,257	£4,364	£4,473	£21,360
Total Expenses	£4,533	£4,591	£4,640	£4,693	£4,746	£23,203
Profit Before Tax	£-441	£-417	£-383	£-329	£-273	£-1,843
Profit After Tax	£-441	£-417	£-383	£-329	£-273	£-1,843
Change In Property Value	£1,980	£3,399	£4,283	£4,540	£4,010	£18,212
Net Return	£1,539	£2,982	£3,900	£4,211	£3,737	£16,368
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	7%	14%	19%	20%	18%	79%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change