Flat
SA1
2 beds
1 bath
Gomer Road, Townhill, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£13,667
↗ 40%After 5 Years
Change In Property Value
£27,679
↗ 25%After 5 Years
Return On Investment
122%
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 | £10,428 | £10,637 | £10,902 | £11,175 | £11,454 | £54,596 |
| Total Expenses | £7,407 | £7,474 | £7,543 | £7,615 | £7,685 | £37,724 |
| Profit Before Tax | £3,021 | £3,163 | £3,359 | £3,560 | £3,769 | £16,872 |
| Profit After Tax | £2,447 | £2,562 | £2,721 | £2,884 | £3,053 | £13,667 |
| Change In Property Value | £3,300 | £3,399 | £5,835 | £7,352 | £7,793 | £27,679 |
| Net Return | £5,747 | £5,961 | £8,556 | £10,236 | £10,846 | £41,346 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 32% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change