Flat SA1 0 beds 1 bath

Portland House, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£6,749

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£13,840

↗ 25%After 5 Years

Return On Investment

118%

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	£6,300	£6,426	£6,587	£6,751	£6,920	£32,984
Total Expenses	£4,812	£4,871	£4,930	£4,990	£5,050	£24,652
Profit Before Tax	£1,488	£1,555	£1,657	£1,761	£1,870	£8,332
Profit After Tax	£1,205	£1,260	£1,342	£1,427	£1,515	£6,749
Change In Property Value	£1,650	£1,700	£2,917	£3,676	£3,897	£13,840
Net Return	£2,855	£2,959	£4,260	£5,103	£5,412	£20,588
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	16%	17%	24%	29%	31%	118%

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