Flat
SA7
2 beds
1 bath
Clos Ysgallen, Llansamlet, Swansea, City And County Of Swansea. SA7
Wales, Wales · SA7
View property listing
Initial Investment
£45,998First YearProfit From Rental Income
£2,935
↗ 6%After 5 Years
Change In Property Value
£37,743
↗ 25%After 5 Years
Return On Investment
88%
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 | £9,300 | £9,486 | £9,723 | £9,966 | £10,215 | £48,691 |
| Total Expenses | £8,881 | £8,946 | £9,012 | £9,081 | £9,148 | £45,068 |
| Profit Before Tax | £419 | £540 | £711 | £886 | £1,067 | £3,623 |
| Profit After Tax | £339 | £438 | £576 | £717 | £865 | £2,935 |
| Change In Property Value | £4,500 | £4,635 | £7,956 | £10,025 | £10,627 | £37,743 |
| Net Return | £4,839 | £5,073 | £8,532 | £10,743 | £11,491 | £40,678 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change