Flat
SA1
4 beds
1 bath
St. Helens Avenue, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£68,400First YearProfit From Rental Income
£9,915
↗ 14%After 5 Years
Change In Property Value
£55,358
↗ 25%After 5 Years
Return On Investment
95%
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 | £14,076 | £14,358 | £14,716 | £15,084 | £15,461 | £73,696 |
| Total Expenses | £12,136 | £12,210 | £12,289 | £12,370 | £12,450 | £61,455 |
| Profit Before Tax | £1,940 | £2,147 | £2,427 | £2,715 | £3,011 | £12,240 |
| Profit After Tax | £1,571 | £1,739 | £1,966 | £2,199 | £2,439 | £9,915 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £8,171 | £8,537 | £13,636 | £16,903 | £18,026 | £65,273 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change