Flat
SA1
2 beds
2 baths
Princess Way, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£26,759
↗ 53%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
135%
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 | £16,320 | £16,646 | £17,063 | £17,489 | £17,926 | £85,444 |
| Total Expenses | £10,310 | £10,392 | £10,479 | £10,569 | £10,658 | £52,409 |
| Profit Before Tax | £6,010 | £6,254 | £6,583 | £6,920 | £7,268 | £33,036 |
| Profit After Tax | £4,868 | £5,066 | £5,332 | £5,605 | £5,887 | £26,759 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £9,818 | £10,165 | £14,085 | £16,633 | £17,577 | £68,278 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 19% | 20% | 28% | 33% | 35% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change