Flat
SA4
2 beds
1 bath
Beach Road, Penclawdd, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£68,400First YearProfit From Rental Income
£6,571
↗ 10%After 5 Years
Change In Property Value
£55,358
↗ 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 | £13,200 | £13,464 | £13,801 | £14,146 | £14,499 | £69,109 |
| Total Expenses | £12,049 | £12,121 | £12,198 | £12,276 | £12,354 | £60,997 |
| Profit Before Tax | £1,152 | £1,343 | £1,603 | £1,870 | £2,145 | £8,113 |
| Profit After Tax | £933 | £1,088 | £1,298 | £1,514 | £1,738 | £6,571 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £7,533 | £7,886 | £12,968 | £16,219 | £17,324 | £61,930 |
| 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