Flat
SA3
2 beds
1 bath
Oxwich, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£148
↗ 0%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,320 | £7,466 | £7,653 | £7,844 | £8,040 | £38,324 |
| Total Expenses | £7,493 | £7,554 | £7,615 | £7,678 | £7,741 | £38,081 |
| Profit Before Tax | £-173 | £-87 | £38 | £166 | £300 | £244 |
| Profit After Tax | £-173 | £-87 | £31 | £135 | £243 | £148 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £3,427 | £3,621 | £6,396 | £8,155 | £8,745 | £30,343 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 24% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change