Flat
SA3
1 bed
1 bath
Caswell Bay, Swansea, City And County Of Swansea. SA3
Wales, Wales · SA3
View property listing
Initial Investment
£80,200First YearProfit From Rental Income
£17,487
↗ 22%After 5 Years
Change In Property Value
£70,363
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,552 | £15,863 | £16,180 | £16,585 | £16,999 | £81,180 |
| Total Expenses | £11,760 | £11,841 | £11,914 | £11,996 | £12,080 | £59,590 |
| Profit Before Tax | £3,792 | £4,022 | £4,267 | £4,589 | £4,919 | £21,589 |
| Profit After Tax | £3,072 | £3,258 | £3,456 | £3,717 | £3,985 | £17,487 |
| Change In Property Value | £7,650 | £13,133 | £16,547 | £17,540 | £15,493 | £70,363 |
| Net Return | £10,722 | £16,390 | £20,003 | £21,257 | £19,478 | £87,850 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 20% | 25% | 27% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change