Flat SA1 3 beds 1 bath

St. Helens Avenue, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£66,725First Year

Profit From Rental Income

After 5 Years

£35,505

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£54,100

↗ 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	£21,264	£21,689	£22,232	£22,787	£23,357	£111,329
Total Expenses	£13,283	£13,385	£13,496	£13,609	£13,722	£67,496
Profit Before Tax	£7,981	£8,304	£8,735	£9,178	£9,635	£43,834
Profit After Tax	£6,465	£6,726	£7,076	£7,434	£7,804	£35,505
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£12,915	£13,370	£18,480	£21,804	£23,036	£89,605
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	19%	20%	28%	33%	35%	134%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change