Flat
SA1
0 beds
1 bath
Camona Drive, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£27,100First YearProfit From Rental Income
£-1,465
↘ -5%After 5 Years
Change In Property Value
£21,892
↗ 25%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 | £5,568 | £5,679 | £5,821 | £5,967 | £6,116 | £29,152 |
| Total Expenses | £6,009 | £6,066 | £6,123 | £6,181 | £6,239 | £30,617 |
| Profit Before Tax | £-441 | £-386 | £-301 | £-214 | £-123 | £-1,465 |
| Profit After Tax | £-441 | £-386 | £-301 | £-214 | £-123 | £-1,465 |
| Change In Property Value | £2,610 | £2,688 | £4,615 | £5,815 | £6,164 | £21,892 |
| Net Return | £2,169 | £2,302 | £4,313 | £5,600 | £6,041 | £20,426 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 8% | 16% | 21% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change