Flat
SA1
3 beds
1 bath
Islwyn Road, Mayhill, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£18
↗ 0%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
82%
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 | £7,500 | £7,650 | £7,841 | £8,037 | £8,238 | £39,267 |
| Total Expenses | £7,709 | £7,770 | £7,832 | £7,896 | £7,959 | £39,167 |
| Profit Before Tax | £-209 | £-120 | £9 | £141 | £280 | £100 |
| Profit After Tax | £-209 | £-120 | £7 | £114 | £226 | £18 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £3,541 | £3,742 | £6,638 | £8,469 | £9,082 | £31,472 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change