Flat
SA5
1 bed
0 baths
Courtlands Way, Ravenhill, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£9,943
↗ 38%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
118%
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 | £8,400 | £8,568 | £8,782 | £9,002 | £9,227 | £43,979 |
| Total Expenses | £6,212 | £6,275 | £6,340 | £6,405 | £6,471 | £31,703 |
| Profit Before Tax | £2,188 | £2,293 | £2,443 | £2,596 | £2,756 | £12,276 |
| Profit After Tax | £1,772 | £1,857 | £1,979 | £2,103 | £2,233 | £9,943 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £4,322 | £4,484 | £6,487 | £7,784 | £8,255 | £31,332 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change