Flat
SA2
3 beds
1 bath
Coedcelyn Road, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£12,037
↗ 13%After 5 Years
Change In Property Value
£75,489
↗ 25%After 5 Years
Return On Investment
91%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £15,703 | £15,785 | £15,873 | £15,964 | £16,055 | £79,380 |
| Profit Before Tax | £2,298 | £2,576 | £2,946 | £3,325 | £3,717 | £14,860 |
| Profit After Tax | £1,861 | £2,086 | £2,386 | £2,693 | £3,010 | £12,037 |
| Change In Property Value | £9,000 | £9,270 | £15,914 | £20,051 | £21,254 | £75,489 |
| Net Return | £10,861 | £11,356 | £18,299 | £22,744 | £24,264 | £87,526 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change