Flat
SA3
2 beds
1 bath
Riversdale Road, West Cross, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£113,450First YearProfit From Rental Income
£65,559
↗ 58%After 5 Years
Change In Property Value
£88,070
↗ 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 | £34,128 | £34,811 | £35,681 | £36,573 | £37,487 | £178,679 |
| Total Expenses | £19,299 | £19,413 | £19,543 | £19,676 | £19,810 | £97,742 |
| Profit Before Tax | £14,829 | £15,397 | £16,138 | £16,896 | £17,677 | £80,937 |
| Profit After Tax | £12,011 | £12,472 | £13,071 | £13,686 | £14,318 | £65,559 |
| Change In Property Value | £10,500 | £10,815 | £18,566 | £23,393 | £24,796 | £88,070 |
| Net Return | £22,511 | £23,287 | £31,637 | £37,079 | £39,115 | £153,629 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change