Flat
SA6
2 beds
1 bath
Clyndu Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£14,649
↗ 41%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
123%
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 | £10,896 | £11,114 | £11,392 | £11,677 | £11,968 | £57,047 |
| Total Expenses | £7,652 | £7,720 | £7,791 | £7,863 | £7,935 | £38,961 |
| Profit Before Tax | £3,244 | £3,394 | £3,601 | £3,813 | £4,034 | £18,086 |
| Profit After Tax | £2,627 | £2,749 | £2,917 | £3,089 | £3,267 | £14,649 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £6,077 | £6,303 | £9,017 | £10,775 | £11,415 | £43,587 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change