Flat
SA1
5 beds
1 bath
Ysgol Street, Port Tennant, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£-25,359
↘ -47%After 5 Years
Change In Property Value
£44,022
↗ 25%After 5 Years
Return On Investment
35%
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 | £4,200 | £4,284 | £4,391 | £4,501 | £4,613 | £21,989 |
| Total Expenses | £9,361 | £9,416 | £9,469 | £9,524 | £9,578 | £47,348 |
| Profit Before Tax | £-5,161 | £-5,132 | £-5,078 | £-5,023 | £-4,965 | £-25,359 |
| Profit After Tax | £-5,161 | £-5,132 | £-5,078 | £-5,023 | £-4,965 | £-25,359 |
| Change In Property Value | £5,249 | £5,406 | £9,280 | £11,693 | £12,395 | £44,022 |
| Net Return | £87 | £274 | £4,202 | £6,670 | £7,430 | £18,664 |
| Return From Rental Income (%) | -10% | -10% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | 0% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change