Flat SA1 1 bed 1 bath

Kings Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£41,766First Year

Profit From Rental Income

After 5 Years

£2,911

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,193

↗ 25%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,700	£8,874	£9,096	£9,323	£9,556	£45,549
Total Expenses	£8,261	£8,325	£8,390	£8,457	£8,522	£41,955
Profit Before Tax	£439	£549	£706	£867	£1,034	£3,594
Profit After Tax	£355	£445	£572	£702	£837	£2,911
Change In Property Value	£4,077	£4,199	£7,208	£9,082	£9,627	£34,193
Net Return	£4,432	£4,644	£7,780	£9,784	£10,465	£37,105
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change