Flat
SA1
2 beds
1 bath
St. Leger Crescent, St. Thomas, Swansea, West Glamorgan SA1
Wales, Wales · SA1
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-1,691
↘ -6%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,436 | £5,545 | £5,683 | £5,825 | £5,971 | £28,461 |
| Total Expenses | £5,916 | £5,973 | £6,030 | £6,088 | £6,145 | £30,151 |
| Profit Before Tax | £-480 | £-428 | £-346 | £-262 | £-174 | £-1,691 |
| Profit After Tax | £-480 | £-428 | £-346 | £-262 | £-174 | £-1,691 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £2,070 | £2,198 | £4,162 | £5,419 | £5,848 | £19,698 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 22% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change