Flat
SA5
2 beds
1 bath
Cwm Clyd, Waunarlwydd, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£847
↗ 3%After 5 Years
Change In Property Value
£26,214
↗ 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 | £5,700 | £5,814 | £5,930 | £6,079 | £6,231 | £29,753 |
| Total Expenses | £5,627 | £5,688 | £5,741 | £5,797 | £5,855 | £28,708 |
| Profit Before Tax | £73 | £126 | £190 | £281 | £375 | £1,046 |
| Profit After Tax | £59 | £102 | £154 | £228 | £304 | £847 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £2,909 | £4,995 | £6,318 | £6,762 | £6,076 | £27,060 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 17% | 21% | 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