Flat
SA5
2 beds
1 bath
Pentregethin Road, Cwmbwrla, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,337
↗ 4%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,242 | £6,398 | £6,558 | £31,319 |
| Total Expenses | £5,818 | £5,880 | £5,933 | £5,990 | £6,049 | £29,669 |
| Profit Before Tax | £183 | £241 | £310 | £408 | £510 | £1,651 |
| Profit After Tax | £148 | £195 | £251 | £331 | £413 | £1,337 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £3,148 | £5,345 | £6,740 | £7,209 | £6,489 | £28,930 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 17% | 22% | 23% | 21% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change