Flat
SA3
1 bed
1 bath
Heath Close, West Cross, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,526
↗ 8%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,980 | £11,200 | £11,480 | £11,767 | £12,061 | £57,487 |
| Total Expenses | £10,240 | £10,307 | £10,378 | £10,451 | £10,523 | £51,899 |
| Profit Before Tax | £741 | £892 | £1,101 | £1,316 | £1,538 | £5,587 |
| Profit After Tax | £600 | £723 | £892 | £1,066 | £1,246 | £4,526 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £6,000 | £6,285 | £10,440 | £13,096 | £13,998 | £49,819 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change