Flat
SA1
2 beds
2 baths
Minotaur Way, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,571
↗ 4%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,680 | £7,834 | £8,029 | £8,230 | £8,436 | £40,209 |
| Total Expenses | £7,529 | £7,590 | £7,653 | £7,717 | £7,780 | £38,269 |
| Profit Before Tax | £151 | £243 | £377 | £513 | £656 | £1,940 |
| Profit After Tax | £122 | £197 | £305 | £416 | £531 | £1,571 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £3,722 | £3,905 | £6,670 | £8,436 | £9,033 | £31,767 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change