Flat
SA5
2 beds
1 bath
Lynn Street, Cwmbwrla, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£15,678
↗ 42%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
124%
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 | £11,376 | £11,604 | £11,894 | £12,191 | £12,496 | £59,560 |
| Total Expenses | £7,899 | £7,967 | £8,039 | £8,113 | £8,186 | £40,204 |
| Profit Before Tax | £3,477 | £3,636 | £3,854 | £4,078 | £4,310 | £19,356 |
| Profit After Tax | £2,817 | £2,945 | £3,122 | £3,303 | £3,491 | £15,678 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £6,417 | £6,653 | £9,487 | £11,324 | £11,992 | £45,873 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 18% | 26% | 31% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change