Flat
SA3
0 beds
0 baths
None, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£157,200First YearProfit From Rental Income
£39,381
↗ 25%After 5 Years
Change In Property Value
£129,688
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,668 | £29,241 | £29,826 | £30,572 | £31,336 | £149,644 |
| Total Expenses | £19,989 | £20,096 | £20,196 | £20,312 | £20,431 | £101,025 |
| Profit Before Tax | £8,679 | £9,145 | £9,630 | £10,260 | £10,905 | £48,619 |
| Profit After Tax | £7,030 | £7,407 | £7,801 | £8,310 | £8,833 | £39,381 |
| Change In Property Value | £14,100 | £24,205 | £30,498 | £32,328 | £28,557 | £129,688 |
| Net Return | £21,130 | £31,612 | £38,299 | £40,638 | £37,389 | £169,069 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change