Flat SA1 1 bed 1 bath

Kings Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£42,666First Year

Profit From Rental Income

After 5 Years

£3,162

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,948

↗ 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	£8,892	£9,070	£9,297	£9,529	£9,767	£46,555
Total Expenses	£8,400	£8,463	£8,529	£8,596	£8,663	£42,651
Profit Before Tax	£492	£606	£768	£933	£1,105	£3,904
Profit After Tax	£399	£491	£622	£756	£895	£3,162
Change In Property Value	£4,167	£4,292	£7,367	£9,283	£9,840	£34,948
Net Return	£4,565	£4,783	£7,989	£10,038	£10,735	£38,110
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	24%	25%	89%

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