Flat
SA1
2 beds
2 baths
Minotaur Way, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£12,463
↗ 34%After 5 Years
Change In Property Value
£30,195
↗ 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 | £11,868 | £12,105 | £12,408 | £12,718 | £13,036 | £62,136 |
| Total Expenses | £9,152 | £9,249 | £9,348 | £9,450 | £9,550 | £46,749 |
| Profit Before Tax | £2,716 | £2,856 | £3,060 | £3,269 | £3,486 | £15,387 |
| Profit After Tax | £2,200 | £2,313 | £2,478 | £2,648 | £2,824 | £12,463 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £5,800 | £6,021 | £8,844 | £10,668 | £11,326 | £42,659 |
| 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