Flat
SA1
1 bed
1 bath
Kilvey Terrace, St. Thomas, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£4,809
↗ 18%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
99%
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 | £8,052 | £8,213 | £8,418 | £8,629 | £8,845 | £42,157 |
| Total Expenses | £7,078 | £7,160 | £7,243 | £7,328 | £7,411 | £36,220 |
| Profit Before Tax | £974 | £1,053 | £1,175 | £1,301 | £1,433 | £5,936 |
| Profit After Tax | £789 | £853 | £952 | £1,054 | £1,161 | £4,809 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £3,339 | £3,479 | £5,461 | £6,735 | £7,183 | £26,197 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change