Flat
SA3
2 beds
1 bath
Huntington Close, West Cross, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£92,449First YearProfit From Rental Income
£54,407
↗ 59%After 5 Years
Change In Property Value
£72,972
↗ 25%After 5 Years
Return On Investment
138%
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 | £28,680 | £29,254 | £29,985 | £30,735 | £31,503 | £150,156 |
| Total Expenses | £16,374 | £16,477 | £16,593 | £16,712 | £16,831 | £82,987 |
| Profit Before Tax | £12,306 | £12,777 | £13,392 | £14,023 | £14,671 | £67,169 |
| Profit After Tax | £9,968 | £10,349 | £10,847 | £11,358 | £11,884 | £54,407 |
| Change In Property Value | £8,700 | £8,961 | £15,383 | £19,383 | £20,546 | £72,972 |
| Net Return | £18,668 | £19,310 | £26,230 | £30,741 | £32,429 | £127,379 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 59% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 35% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change