Flat
SA5
2 beds
1 bath
Llangyfelach Road, Brynhyfryd, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-2,852
↘ -10%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
71%
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 | £5,400 | £5,508 | £5,646 | £5,787 | £5,932 | £28,272 |
| Total Expenses | £6,111 | £6,168 | £6,224 | £6,282 | £6,339 | £31,124 |
| Profit Before Tax | £-711 | £-660 | £-579 | £-495 | £-408 | £-2,852 |
| Profit After Tax | £-711 | £-660 | £-579 | £-495 | £-408 | £-2,852 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £1,989 | £2,121 | £4,195 | £5,520 | £5,968 | £19,794 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change