Flat
SA5
3 beds
1 bath
Roger Street, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£66,725First YearProfit From Rental Income
£6,230
↗ 9%After 5 Years
Change In Property Value
£54,100
↗ 25%After 5 Years
Return On Investment
90%
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 | £12,900 | £13,158 | £13,487 | £13,824 | £14,170 | £67,539 |
| Total Expenses | £11,820 | £11,892 | £11,968 | £12,045 | £12,123 | £59,848 |
| Profit Before Tax | £1,080 | £1,266 | £1,519 | £1,779 | £2,047 | £7,691 |
| Profit After Tax | £875 | £1,026 | £1,231 | £1,441 | £1,658 | £6,230 |
| Change In Property Value | £6,450 | £6,644 | £11,405 | £14,370 | £15,232 | £54,100 |
| Net Return | £7,325 | £7,669 | £12,635 | £15,811 | £16,890 | £60,330 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change