Flat
SA1
1 bed
1 bath
Pembroke Buildings, Cambrian Place, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£18,100First YearProfit From Rental Income
£-4,561
↘ -25%After 5 Years
Change In Property Value
£14,343
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,648 | £3,721 | £3,814 | £3,909 | £4,007 | £19,099 |
| Total Expenses | £4,626 | £4,680 | £4,732 | £4,785 | £4,838 | £23,661 |
| Profit Before Tax | £-978 | £-959 | £-918 | £-876 | £-831 | £-4,561 |
| Profit After Tax | £-978 | £-959 | £-918 | £-876 | £-831 | £-4,561 |
| Change In Property Value | £1,710 | £1,761 | £3,024 | £3,810 | £4,038 | £14,343 |
| Net Return | £732 | £803 | £2,106 | £2,934 | £3,208 | £9,782 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 18% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change