Flat
SA5
4 beds
2 baths
Llangyfelach Road Treboeth, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£83,700First YearProfit From Rental Income
£9,646
↗ 12%After 5 Years
Change In Property Value
£66,682
↗ 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 | £15,900 | £16,218 | £16,623 | £17,039 | £17,465 | £83,246 |
| Total Expenses | £14,104 | £14,182 | £14,265 | £14,351 | £14,436 | £71,337 |
| Profit Before Tax | £1,796 | £2,036 | £2,358 | £2,688 | £3,029 | £11,908 |
| Profit After Tax | £1,455 | £1,649 | £1,910 | £2,178 | £2,454 | £9,646 |
| Change In Property Value | £7,950 | £8,189 | £14,057 | £17,712 | £18,774 | £66,682 |
| Net Return | £9,405 | £9,838 | £15,967 | £19,889 | £21,228 | £76,327 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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