Flat
SA4
3 beds
1 bath
Coalbrook Road, Grovesend, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£3,839
↗ 7%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
89%
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 | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £10,222 | £10,289 | £10,360 | £10,432 | £10,503 | £51,805 |
| Profit Before Tax | £579 | £727 | £932 | £1,142 | £1,360 | £4,739 |
| Profit After Tax | £469 | £589 | £755 | £925 | £1,101 | £3,839 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £5,869 | £6,151 | £10,303 | £12,956 | £13,854 | £49,132 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change