Flat
SA1
5 beds
2 baths
Port Tennant Road, Port Tennant, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£61,683First YearProfit From Rental Income
£8,236
↗ 13%After 5 Years
Change In Property Value
£50,313
↗ 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 | £12,792 | £13,048 | £13,374 | £13,708 | £14,051 | £66,973 |
| Total Expenses | £11,212 | £11,284 | £11,359 | £11,437 | £11,514 | £56,806 |
| Profit Before Tax | £1,580 | £1,764 | £2,015 | £2,272 | £2,537 | £10,168 |
| Profit After Tax | £1,280 | £1,429 | £1,632 | £1,840 | £2,055 | £8,236 |
| Change In Property Value | £5,999 | £6,178 | £10,606 | £13,364 | £14,166 | £50,313 |
| Net Return | £7,278 | £7,607 | £12,238 | £15,204 | £16,221 | £58,549 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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