Flat
SA5
2 beds
2 baths
Maesglas Road, Gendros, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£28,450First YearProfit From Rental Income
£-2,697
↘ -9%After 5 Years
Change In Property Value
£23,024
↗ 25%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,606 | £5,746 | £5,890 | £6,037 | £28,775 |
| Total Expenses | £6,180 | £6,237 | £6,294 | £6,352 | £6,409 | £31,472 |
| Profit Before Tax | £-684 | £-631 | £-548 | £-462 | £-372 | £-2,697 |
| Profit After Tax | £-684 | £-631 | £-548 | £-462 | £-372 | £-2,697 |
| Change In Property Value | £2,745 | £2,827 | £4,854 | £6,116 | £6,482 | £23,024 |
| Net Return | £2,061 | £2,196 | £4,306 | £5,653 | £6,110 | £20,327 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change