Flat
SA1
5 beds
2 baths
King Edwards Road, Brynmill, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£85,432First YearProfit From Rental Income
£14,117
↗ 17%After 5 Years
Change In Property Value
£67,927
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,626 | £18,066 | £18,518 | £18,981 | £90,471 |
| Total Expenses | £14,438 | £14,519 | £14,606 | £14,695 | £14,784 | £73,042 |
| Profit Before Tax | £2,842 | £3,107 | £3,460 | £3,823 | £4,197 | £17,429 |
| Profit After Tax | £2,302 | £2,516 | £2,803 | £3,097 | £3,400 | £14,117 |
| Change In Property Value | £8,099 | £8,341 | £14,319 | £18,043 | £19,125 | £67,927 |
| Net Return | £10,400 | £10,858 | £17,122 | £21,139 | £22,525 | £82,045 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change