Flat
SA7
1 bed
1 bath
8 Bronwydd, Birchgrove SA7
Wales, Wales · SA7
View property listing
Initial Investment
£7,900First YearProfit From Rental Income
£-7,441
↘ -94%After 5 Years
Change In Property Value
£6,346
↗ 28%After 5 Years
Return On Investment
-14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,428 | £1,457 | £1,486 | £1,523 | £1,561 | £7,454 |
| Total Expenses | £2,883 | £2,936 | £2,980 | £3,025 | £3,072 | £14,895 |
| Profit Before Tax | £-1,455 | £-1,479 | £-1,494 | £-1,502 | £-1,511 | £-7,441 |
| Profit After Tax | £-1,455 | £-1,479 | £-1,494 | £-1,502 | £-1,511 | £-7,441 |
| Change In Property Value | £690 | £1,185 | £1,492 | £1,582 | £1,397 | £6,346 |
| Net Return | £-765 | £-295 | £-1 | £80 | £-113 | £-1,094 |
| Return From Rental Income (%) | -18% | -19% | -19% | -19% | -19% | -94% |
| Total Net Return (%) | -10% | -4% | 0% | 1% | -1% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change