Flat
SA1
5 beds
2 baths
Port Tennant Road, Port Tennant, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£61,683First YearProfit From Rental Income
£32,874
↗ 53%After 5 Years
Change In Property Value
£50,313
↗ 25%After 5 Years
Return On Investment
135%
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 | £19,776 | £20,172 | £20,676 | £21,193 | £21,723 | £103,539 |
| Total Expenses | £12,388 | £12,484 | £12,588 | £12,694 | £12,800 | £62,953 |
| Profit Before Tax | £7,388 | £7,687 | £8,088 | £8,499 | £8,923 | £40,586 |
| Profit After Tax | £5,985 | £6,227 | £6,551 | £6,884 | £7,228 | £32,874 |
| Change In Property Value | £5,999 | £6,178 | £10,606 | £13,364 | £14,166 | £50,313 |
| Net Return | £11,983 | £12,405 | £17,158 | £20,248 | £21,393 | £83,187 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 19% | 20% | 28% | 33% | 35% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change