Flat
SA1
2 beds
2 baths
Phoebe Road, Copper Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£746
↗ 2%After 5 Years
Change In Property Value
£27,679
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,185 | £7,365 | £7,549 | £7,737 | £36,879 |
| Total Expenses | £7,069 | £7,129 | £7,190 | £7,252 | £7,313 | £35,952 |
| Profit Before Tax | £-25 | £56 | £175 | £297 | £424 | £927 |
| Profit After Tax | £-25 | £45 | £142 | £240 | £343 | £746 |
| Change In Property Value | £3,300 | £3,399 | £5,835 | £7,352 | £7,793 | £27,679 |
| Net Return | £3,275 | £3,444 | £5,977 | £7,592 | £8,136 | £28,425 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change