Flat
SA1
3 beds
1 bath
Baptist Well Place, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£34,600First YearProfit From Rental Income
£14,078
↗ 41%After 5 Years
Change In Property Value
£28,182
↗ 25%After 5 Years
Return On Investment
122%
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 | £10,620 | £10,832 | £11,103 | £11,381 | £11,665 | £55,602 |
| Total Expenses | £7,506 | £7,573 | £7,643 | £7,715 | £7,786 | £38,221 |
| Profit Before Tax | £3,114 | £3,260 | £3,460 | £3,666 | £3,880 | £17,380 |
| Profit After Tax | £2,523 | £2,640 | £2,803 | £2,970 | £3,143 | £14,078 |
| Change In Property Value | £3,360 | £3,461 | £5,941 | £7,486 | £7,935 | £28,182 |
| Net Return | £5,883 | £6,101 | £8,744 | £10,455 | £11,077 | £42,260 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 32% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change