Flat
SA5
3 beds
1 bath
Llangyfelch Road, Brynhyfryd, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-2,430
↘ -8%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
73%
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 | £5,700 | £5,814 | £5,959 | £6,108 | £6,261 | £29,843 |
| Total Expenses | £6,339 | £6,397 | £6,454 | £6,513 | £6,571 | £32,273 |
| Profit Before Tax | £-639 | £-583 | £-495 | £-404 | £-310 | £-2,430 |
| Profit After Tax | £-639 | £-583 | £-495 | £-404 | £-310 | £-2,430 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £2,211 | £2,353 | £4,545 | £5,945 | £6,421 | £21,474 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change