Flat
SA4
3 beds
1 bath
Chapel Road, Three Crosses, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£116,950First YearProfit From Rental Income
£67,662
↗ 58%After 5 Years
Change In Property Value
£90,586
↗ 25%After 5 Years
Return On Investment
135%
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 | £35,100 | £35,802 | £36,697 | £37,614 | £38,555 | £183,768 |
| Total Expenses | £19,793 | £19,909 | £20,042 | £20,177 | £20,314 | £100,235 |
| Profit Before Tax | £15,307 | £15,893 | £16,655 | £17,437 | £18,241 | £83,533 |
| Profit After Tax | £12,399 | £12,873 | £13,491 | £14,124 | £14,775 | £67,662 |
| Change In Property Value | £10,800 | £11,124 | £19,096 | £24,061 | £25,505 | £90,586 |
| Net Return | £23,199 | £23,997 | £32,587 | £38,185 | £40,280 | £158,248 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change