Flat
SA1
2 beds
1 bath
Princess Way, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£24,048
↗ 52%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
134%
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 | £14,832 | £15,129 | £15,507 | £15,895 | £16,292 | £77,654 |
| Total Expenses | £9,434 | £9,510 | £9,591 | £9,674 | £9,756 | £47,965 |
| Profit Before Tax | £5,398 | £5,619 | £5,916 | £6,221 | £6,536 | £29,689 |
| Profit After Tax | £4,372 | £4,551 | £4,792 | £5,039 | £5,294 | £24,048 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £8,872 | £9,186 | £12,749 | £15,065 | £15,921 | £61,792 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 12% | 52% |
| Total Net Return (%) | 19% | 20% | 28% | 33% | 35% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change