Flat
SA1
1 bed
1 bath
St. Helens Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-1,156
↘ -4%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,760 | £5,875 | £6,022 | £6,173 | £6,327 | £30,157 |
| Total Expenses | £6,147 | £6,204 | £6,262 | £6,321 | £6,379 | £31,313 |
| Profit Before Tax | £-387 | £-329 | £-240 | £-148 | £-52 | £-1,156 |
| Profit After Tax | £-387 | £-329 | £-240 | £-148 | £-52 | £-1,156 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £2,313 | £2,452 | £4,534 | £5,867 | £6,324 | £21,491 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 23% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change