Flat
SA1
2 beds
2 baths
Kings Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£56,675First YearProfit From Rental Income
£7,020
↗ 12%After 5 Years
Change In Property Value
£46,551
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,844 | £12,081 | £12,383 | £12,692 | £13,010 | £62,010 |
| Total Expenses | £10,524 | £10,594 | £10,667 | £10,742 | £10,816 | £53,344 |
| Profit Before Tax | £1,320 | £1,487 | £1,716 | £1,951 | £2,193 | £8,666 |
| Profit After Tax | £1,069 | £1,204 | £1,390 | £1,580 | £1,777 | £7,020 |
| Change In Property Value | £5,550 | £5,717 | £9,813 | £12,365 | £13,107 | £46,551 |
| Net Return | £6,619 | £6,921 | £11,203 | £13,945 | £14,883 | £53,571 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change