Flat
SA3
1 bed
1 bath
Caswell Bay, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£58,350First YearProfit From Rental Income
£5,255
↗ 9%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
91%
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 | £11,592 | £11,824 | £12,119 | £12,422 | £12,733 | £60,691 |
| Total Expenses | £10,697 | £10,767 | £10,839 | £10,913 | £10,987 | £54,204 |
| Profit Before Tax | £895 | £1,057 | £1,280 | £1,509 | £1,746 | £6,487 |
| Profit After Tax | £725 | £856 | £1,037 | £1,222 | £1,414 | £5,255 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £6,425 | £6,727 | £11,116 | £13,921 | £14,875 | £53,064 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change