Flat SA1 1 bed 1 bath

Phoebe Road, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£13,212

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£25,163

↗ 25%After 5 Years

Return On Investment

124%

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	£9,888	£10,086	£10,338	£10,596	£10,861	£51,769
Total Expenses	£6,956	£7,022	£7,090	£7,160	£7,229	£35,458
Profit Before Tax	£2,932	£3,064	£3,248	£3,436	£3,632	£16,312
Profit After Tax	£2,375	£2,482	£2,631	£2,783	£2,942	£13,212
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£5,375	£5,572	£7,935	£9,467	£10,027	£38,375
Return From Rental Income (%)	8%	8%	8%	9%	9%	43%
Total Net Return (%)	17%	18%	26%	31%	32%	124%

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