Flat
SA1
2 beds
1 bath
North Hill Road, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£9,606
↗ 34%After 5 Years
Change In Property Value
£22,634
↗ 25%After 5 Years
Return On Investment
115%
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 | £8,520 | £8,690 | £8,908 | £9,130 | £9,359 | £44,607 |
| Total Expenses | £6,421 | £6,484 | £6,548 | £6,615 | £6,680 | £32,748 |
| Profit Before Tax | £2,099 | £2,207 | £2,359 | £2,516 | £2,679 | £11,859 |
| Profit After Tax | £1,700 | £1,787 | £1,911 | £2,038 | £2,170 | £9,606 |
| Change In Property Value | £2,699 | £2,779 | £4,771 | £6,012 | £6,373 | £22,634 |
| Net Return | £4,399 | £4,567 | £6,682 | £8,050 | £8,542 | £32,240 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 24% | 29% | 31% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change