Flat
SA1
5 beds
5 baths
Mansel Street, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£120,447First YearProfit From Rental Income
£69,491
↗ 58%After 5 Years
Change In Property Value
£93,101
↗ 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 | £36,000 | £36,720 | £37,638 | £38,579 | £39,543 | £188,480 |
| Total Expenses | £20,280 | £20,398 | £20,532 | £20,670 | £20,809 | £102,689 |
| Profit Before Tax | £15,720 | £16,322 | £17,106 | £17,909 | £18,734 | £85,791 |
| Profit After Tax | £12,734 | £13,221 | £13,856 | £14,506 | £15,175 | £69,491 |
| Change In Property Value | £11,100 | £11,433 | £19,626 | £24,729 | £26,213 | £93,101 |
| Net Return | £23,833 | £24,654 | £33,482 | £39,235 | £41,388 | £162,592 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 20% | 20% | 28% | 33% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change