Flat
SA6
3 beds
2 baths
Vera Road, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£1,997
↗ 4%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
86%
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 | £8,844 | £9,021 | £9,246 | £9,478 | £9,715 | £46,303 |
| Total Expenses | £8,637 | £8,701 | £8,766 | £8,833 | £8,900 | £43,838 |
| Profit Before Tax | £207 | £320 | £480 | £644 | £815 | £2,465 |
| Profit After Tax | £167 | £259 | £389 | £522 | £660 | £1,997 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £4,517 | £4,740 | £8,080 | £10,213 | £10,933 | £38,483 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change