Flat
SA3
1 bed
1 bath
Caswell Bay, Swansea, City And County Of Swansea. SA3
Wales, Wales · SA3
View property listing
Initial Investment
£78,448First YearProfit From Rental Income
£34,639
↗ 44%After 5 Years
Change In Property Value
£62,906
↗ 25%After 5 Years
Return On Investment
124%
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 | £24,720 | £25,214 | £25,845 | £26,491 | £27,153 | £129,423 |
| Total Expenses | £17,011 | £17,166 | £17,329 | £17,494 | £17,659 | £86,659 |
| Profit Before Tax | £7,709 | £8,048 | £8,516 | £8,996 | £9,494 | £42,764 |
| Profit After Tax | £6,245 | £6,519 | £6,898 | £7,287 | £7,690 | £34,639 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,711 | £62,906 |
| Net Return | £13,745 | £14,244 | £20,159 | £23,996 | £25,401 | £97,545 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 18% | 18% | 26% | 31% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change