Flat
SA5
2 beds
2 baths
Maesglas Road, Gendros, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£28,450First YearProfit From Rental Income
£11,372
↗ 40%After 5 Years
Change In Property Value
£23,024
↗ 25%After 5 Years
Return On Investment
121%
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 | £9,048 | £9,229 | £9,460 | £9,696 | £9,939 | £47,371 |
| Total Expenses | £6,535 | £6,599 | £6,665 | £6,733 | £6,800 | £33,332 |
| Profit Before Tax | £2,513 | £2,630 | £2,794 | £2,963 | £3,139 | £14,040 |
| Profit After Tax | £2,035 | £2,130 | £2,264 | £2,400 | £2,543 | £11,372 |
| Change In Property Value | £2,745 | £2,827 | £4,854 | £6,116 | £6,482 | £23,024 |
| Net Return | £4,780 | £4,957 | £7,117 | £8,516 | £9,025 | £34,396 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 17% | 25% | 30% | 32% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change