Flat
SA5
2 beds
1 bath
Woodford Road, Blaenymaes, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£11,655
↗ 38%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
119%
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 | £9,480 | £9,670 | £9,911 | £10,159 | £10,413 | £49,633 |
| Total Expenses | £6,916 | £6,980 | £7,048 | £7,116 | £7,184 | £35,244 |
| Profit Before Tax | £2,565 | £2,689 | £2,864 | £3,043 | £3,229 | £14,389 |
| Profit After Tax | £2,077 | £2,178 | £2,320 | £2,465 | £2,615 | £11,655 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £5,077 | £5,268 | £7,624 | £9,148 | £9,700 | £36,818 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 25% | 30% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change