Flat SA1 2 beds 1 bath

St Helen's Rd, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£32,185First Year

Profit From Rental Income

After 5 Years

£17,204

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£26,157

↗ 25%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,322	£11,605	£11,895	£12,193	£58,115
Total Expenses	£7,234	£7,302	£7,374	£7,447	£7,519	£36,876
Profit Before Tax	£3,866	£4,020	£4,231	£4,449	£4,674	£21,239
Profit After Tax	£3,131	£3,256	£3,427	£3,603	£3,786	£17,204
Change In Property Value	£3,119	£3,212	£5,514	£6,948	£7,365	£26,157
Net Return	£6,250	£6,468	£8,941	£10,551	£11,150	£43,360
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	19%	20%	28%	33%	35%	135%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change