Flat
SA4
3 beds
2 baths
Horizon Way, Loughor, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£71,733First YearProfit From Rental Income
£7,263
↗ 10%After 5 Years
Change In Property Value
£57,862
↗ 25%After 5 Years
Return On Investment
91%
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 | £13,800 | £14,076 | £14,428 | £14,789 | £15,158 | £72,251 |
| Total Expenses | £12,503 | £12,577 | £12,655 | £12,735 | £12,815 | £63,285 |
| Profit Before Tax | £1,297 | £1,499 | £1,773 | £2,054 | £2,344 | £8,966 |
| Profit After Tax | £1,050 | £1,214 | £1,436 | £1,663 | £1,898 | £7,263 |
| Change In Property Value | £6,899 | £7,105 | £12,198 | £15,369 | £16,291 | £57,862 |
| Net Return | £7,949 | £8,320 | £13,634 | £17,033 | £18,190 | £65,125 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change