Flat
SA1
1 bed
1 bath
Phoebe Road, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-2,169
↘ -9%After 5 Years
Change In Property Value
£20,130
↗ 25%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,124 | £5,226 | £5,357 | £5,491 | £5,628 | £26,827 |
| Total Expenses | £5,686 | £5,743 | £5,799 | £5,856 | £5,912 | £28,996 |
| Profit Before Tax | £-562 | £-516 | £-442 | £-365 | £-284 | £-2,169 |
| Profit After Tax | £-562 | £-516 | £-442 | £-365 | £-284 | £-2,169 |
| Change In Property Value | £2,400 | £2,472 | £4,244 | £5,347 | £5,668 | £20,130 |
| Net Return | £1,838 | £1,956 | £3,802 | £4,982 | £5,384 | £17,961 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 22% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change