Flat
SA1
2 beds
1 bath
Bay View Crescent, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,825
↗ 7%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,813 | £9,033 | £9,259 | £9,490 | £45,235 |
| Total Expenses | £8,220 | £8,283 | £8,348 | £8,415 | £8,481 | £41,747 |
| Profit Before Tax | £420 | £529 | £685 | £844 | £1,010 | £3,488 |
| Profit After Tax | £340 | £429 | £555 | £684 | £818 | £2,825 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £4,390 | £4,600 | £7,716 | £9,707 | £10,382 | £36,795 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change