Flat
SA4
3 beds
2 baths
New Road, Grovesend, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,155
↗ 6%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
88%
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 | £10,200 | £10,404 | £10,664 | £10,931 | £11,204 | £53,403 |
| Total Expenses | £9,765 | £9,831 | £9,900 | £9,971 | £10,041 | £49,507 |
| Profit Before Tax | £435 | £573 | £764 | £960 | £1,163 | £3,895 |
| Profit After Tax | £353 | £464 | £619 | £778 | £942 | £3,155 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £5,453 | £5,717 | £9,636 | £12,140 | £12,986 | £45,932 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 19% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change