Flat SA1 1 bed 1 bath

Cambrian Place, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£3,646

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,462	£9,698	£9,941	£10,189	£48,565
Total Expenses	£8,680	£8,745	£8,812	£8,880	£8,947	£44,064
Profit Before Tax	£596	£716	£886	£1,061	£1,242	£4,501
Profit After Tax	£482	£580	£718	£859	£1,006	£3,646
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£4,832	£5,061	£8,410	£10,551	£11,279	£40,132
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change