Flat
SA1
1 bed
1 bath
St. Thomas Lofts, Kilvey Terrace, St. Thomas, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£21,998First YearProfit From Rental Income
£-3,238
↘ -15%After 5 Years
Change In Property Value
£17,613
↗ 25%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,476 | £4,566 | £4,680 | £4,797 | £4,917 | £23,434 |
| Total Expenses | £5,225 | £5,280 | £5,334 | £5,390 | £5,444 | £26,672 |
| Profit Before Tax | £-749 | £-714 | £-654 | £-593 | £-528 | £-3,238 |
| Profit After Tax | £-749 | £-714 | £-654 | £-593 | £-528 | £-3,238 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,678 | £4,959 | £17,613 |
| Net Return | £1,351 | £1,449 | £3,059 | £4,085 | £4,431 | £14,375 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change