Flat
SA2
6 beds
2 baths
Vivian Road, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£87,200First YearProfit From Rental Income
£12,436
↗ 14%After 5 Years
Change In Property Value
£69,198
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,052 | £17,393 | £17,828 | £18,274 | £18,730 | £89,277 |
| Total Expenses | £14,616 | £14,696 | £14,782 | £14,871 | £14,959 | £73,924 |
| Profit Before Tax | £2,436 | £2,697 | £3,045 | £3,403 | £3,771 | £15,353 |
| Profit After Tax | £1,973 | £2,185 | £2,467 | £2,756 | £3,055 | £12,436 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £10,223 | £10,682 | £17,054 | £21,136 | £22,538 | £81,634 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change