Terraced
SA1
2 beds
1 bath
Fleet Street, Sandfields, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£17,846
↗ 35%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,896 | £11,114 | £11,336 | £11,620 | £11,910 | £56,876 |
| Total Expenses | £6,898 | £6,933 | £6,965 | £7,004 | £7,044 | £34,844 |
| Profit Before Tax | £3,998 | £4,181 | £4,371 | £4,616 | £4,866 | £22,032 |
| Profit After Tax | £3,238 | £3,387 | £3,540 | £3,739 | £3,942 | £17,846 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £8,188 | £11,884 | £14,247 | £15,088 | £13,967 | £63,374 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 24% | 28% | 30% | 28% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change