Terraced
SA1
2 beds
1 bath
Inkerman Street, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£36,550First YearProfit From Rental Income
£12,215
↗ 33%After 5 Years
Change In Property Value
£32,698
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,824 | £7,980 | £8,140 | £8,344 | £8,552 | £40,840 |
| Total Expenses | £5,095 | £5,123 | £5,149 | £5,180 | £5,212 | £25,760 |
| Profit Before Tax | £2,729 | £2,857 | £2,991 | £3,163 | £3,340 | £15,080 |
| Profit After Tax | £2,210 | £2,314 | £2,422 | £2,562 | £2,706 | £12,215 |
| Change In Property Value | £3,555 | £6,103 | £7,689 | £8,151 | £7,200 | £32,698 |
| Net Return | £5,765 | £8,417 | £10,112 | £10,713 | £9,906 | £44,913 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 23% | 28% | 29% | 27% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change