Flat
SA1
1 bed
1 bath
Dumbarton House Court, Bryn Y Mor Crescent, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£5,198
↗ 22%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
102%
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 | £7,416 | £7,564 | £7,753 | £7,947 | £8,146 | £38,827 |
| Total Expenses | £6,331 | £6,406 | £6,481 | £6,558 | £6,634 | £32,410 |
| Profit Before Tax | £1,085 | £1,158 | £1,272 | £1,389 | £1,512 | £6,417 |
| Profit After Tax | £879 | £938 | £1,030 | £1,125 | £1,225 | £5,198 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £3,129 | £3,256 | £5,009 | £6,138 | £6,539 | £24,070 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change