Flat
SA1
1 bed
1 bath
Phoebe Road, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-190
↘ -1%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,396 | £6,524 | £6,687 | £6,854 | £7,026 | £33,487 |
| Total Expenses | £6,607 | £6,666 | £6,725 | £6,786 | £6,846 | £33,629 |
| Profit Before Tax | £-211 | £-142 | £-38 | £68 | £180 | £-143 |
| Profit After Tax | £-211 | £-142 | £-38 | £55 | £146 | £-190 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £2,789 | £2,948 | £5,266 | £6,739 | £7,231 | £24,973 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change