Flat
SA1
6 beds
2 baths
St. Helens Avenue, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£85,100First YearProfit From Rental Income
£36,254
↗ 43%After 5 Years
Change In Property Value
£67,688
↗ 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 | £23,040 | £23,501 | £24,088 | £24,691 | £25,308 | £120,627 |
| Total Expenses | £14,977 | £15,069 | £15,170 | £15,274 | £15,379 | £75,869 |
| Profit Before Tax | £8,063 | £8,432 | £8,918 | £9,416 | £9,929 | £44,759 |
| Profit After Tax | £6,531 | £6,830 | £7,224 | £7,627 | £8,042 | £36,254 |
| Change In Property Value | £8,070 | £8,312 | £14,269 | £17,979 | £19,058 | £67,688 |
| Net Return | £14,601 | £15,142 | £21,493 | £25,606 | £27,100 | £103,943 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 43% |
| 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