Flat
SA3
2 beds
2 baths
Caswell Road, Caswell, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£149,700First YearProfit From Rental Income
£24,025
↗ 16%After 5 Years
Change In Property Value
£113,233
↗ 25%After 5 Years
Return On Investment
92%
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 | £27,456 | £28,005 | £28,705 | £29,423 | £30,158 | £143,748 |
| Total Expenses | £22,599 | £22,700 | £22,813 | £22,929 | £23,045 | £114,087 |
| Profit Before Tax | £4,857 | £5,305 | £5,892 | £6,494 | £7,113 | £29,661 |
| Profit After Tax | £3,934 | £4,297 | £4,773 | £5,260 | £5,762 | £24,025 |
| Change In Property Value | £13,500 | £13,905 | £23,870 | £30,077 | £31,881 | £113,233 |
| Net Return | £17,434 | £18,202 | £28,643 | £35,337 | £37,643 | £137,258 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change