Flat
SA1
1 bed
1 bath
Neath Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£3,258
↗ 8%After 5 Years
Change In Property Value
£35,228
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,964 | £9,143 | £9,372 | £9,606 | £9,846 | £46,932 |
| Total Expenses | £8,451 | £8,515 | £8,581 | £8,648 | £8,715 | £42,909 |
| Profit Before Tax | £513 | £628 | £791 | £958 | £1,132 | £4,023 |
| Profit After Tax | £416 | £509 | £641 | £776 | £917 | £3,258 |
| Change In Property Value | £4,200 | £4,326 | £7,426 | £9,357 | £9,919 | £35,228 |
| Net Return | £4,616 | £4,835 | £8,067 | £10,133 | £10,835 | £38,486 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change