Flat
SA1
2 beds
1 bath
Bellerphon Court, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£14,849
↗ 39%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
120%
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 | £10,740 | £10,955 | £11,229 | £11,509 | £11,797 | £56,230 |
| Total Expenses | £7,465 | £7,520 | £7,578 | £7,637 | £7,697 | £37,897 |
| Profit Before Tax | £3,275 | £3,435 | £3,651 | £3,872 | £4,100 | £18,333 |
| Profit After Tax | £2,652 | £2,782 | £2,957 | £3,136 | £3,321 | £14,849 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £6,402 | £6,645 | £9,588 | £11,491 | £12,177 | £46,303 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 17% | 25% | 30% | 32% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change