Flat SA1 3 beds 2 baths

Phoebe Road, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£6,587

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

94%

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	£11,520	£11,750	£12,044	£12,345	£12,654	£60,314
Total Expenses	£10,294	£10,363	£10,435	£10,509	£10,582	£52,182
Profit Before Tax	£1,227	£1,388	£1,609	£1,836	£2,072	£8,132
Profit After Tax	£993	£1,124	£1,304	£1,487	£1,678	£6,587
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£6,393	£6,686	£10,852	£13,518	£14,430	£51,880
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	20%	25%	26%	94%

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