Flat
SA3
6 beds
5 baths
Langland Road, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£241,575First YearProfit From Rental Income
£41,680
↗ 17%After 5 Years
Change In Property Value
£174,882
↗ 25%After 5 Years
Return On Investment
90%
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 | £42,396 | £43,244 | £44,325 | £45,433 | £46,569 | £221,967 |
| Total Expenses | £33,814 | £33,945 | £34,096 | £34,250 | £34,407 | £170,511 |
| Profit Before Tax | £8,582 | £9,299 | £10,229 | £11,183 | £12,162 | £51,456 |
| Profit After Tax | £6,952 | £7,533 | £8,286 | £9,058 | £9,852 | £41,680 |
| Change In Property Value | £20,850 | £21,476 | £36,866 | £46,452 | £49,239 | £174,882 |
| Net Return | £27,802 | £29,008 | £45,152 | £55,510 | £59,090 | £216,562 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 24% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change