Flat
SA6
1 bed
1 bath
18A Lon Gwendraeth, Morriston, Swansea, West Glamorgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£19,900First YearProfit From Rental Income
£-2,545
↘ -13%After 5 Years
Change In Property Value
£17,384
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,840 | £3,917 | £3,995 | £4,095 | £4,197 | £20,044 |
| Total Expenses | £4,411 | £4,469 | £4,518 | £4,569 | £4,622 | £22,589 |
| Profit Before Tax | £-571 | £-552 | £-522 | £-474 | £-425 | £-2,545 |
| Profit After Tax | £-571 | £-552 | £-522 | £-474 | £-425 | £-2,545 |
| Change In Property Value | £1,890 | £3,245 | £4,088 | £4,333 | £3,828 | £17,384 |
| Net Return | £1,319 | £2,693 | £3,566 | £3,859 | £3,403 | £14,839 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change