Flat
SA1
2 beds
2 baths
New Cut Road, Swansea, City & County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£39,998First YearProfit From Rental Income
£2,393
↗ 6%After 5 Years
Change In Property Value
£32,710
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,694 | £8,912 | £9,135 | £43,539 |
| Total Expenses | £7,989 | £8,052 | £8,116 | £8,182 | £8,246 | £40,585 |
| Profit Before Tax | £327 | £431 | £578 | £730 | £888 | £2,954 |
| Profit After Tax | £265 | £349 | £469 | £591 | £719 | £2,393 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,688 | £9,210 | £32,710 |
| Net Return | £4,165 | £4,366 | £7,364 | £9,280 | £9,929 | £35,103 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change