Flat
SA3
1 bed
1 bath
Chestnut Avenue, West Cross, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£1,268
↗ 3%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,232 | £8,397 | £8,607 | £8,822 | £9,042 | £43,099 |
| Total Expenses | £8,179 | £8,242 | £8,306 | £8,371 | £8,436 | £41,534 |
| Profit Before Tax | £53 | £155 | £301 | £451 | £606 | £1,565 |
| Profit After Tax | £43 | £125 | £244 | £365 | £491 | £1,268 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £4,093 | £4,297 | £7,405 | £9,388 | £10,056 | £35,238 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change