Flat
SA2
1 bed
1 bath
The Grove, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-2,004
↘ -7%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,580 | £5,692 | £5,834 | £5,980 | £6,129 | £29,214 |
| Total Expenses | £6,129 | £6,186 | £6,243 | £6,302 | £6,359 | £31,218 |
| Profit Before Tax | £-549 | £-494 | £-409 | £-322 | £-230 | £-2,004 |
| Profit After Tax | £-549 | £-494 | £-409 | £-322 | £-230 | £-2,004 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £2,151 | £2,287 | £4,365 | £5,693 | £6,146 | £20,643 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 22% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change