Flat
SA5
1 bed
0 baths
Courtlands Way, Ravenhill, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-3,274
↘ -12%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,100 | £5,202 | £5,332 | £5,465 | £5,602 | £26,701 |
| Total Expenses | £5,882 | £5,939 | £5,995 | £6,052 | £6,108 | £29,975 |
| Profit Before Tax | £-782 | £-737 | £-662 | £-586 | £-506 | £-3,274 |
| Profit After Tax | £-782 | £-737 | £-662 | £-586 | £-506 | £-3,274 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £1,768 | £1,890 | £3,846 | £5,095 | £5,516 | £18,115 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 21% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change