Terraced
SA1
4 beds
1 bath
Port Tennant Road, Port Tennant, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£17,219
↗ 35%After 5 Years
Change In Property Value
£44,149
↗ 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 | £10,560 | £10,771 | £10,987 | £11,261 | £11,543 | £55,122 |
| Total Expenses | £6,704 | £6,738 | £6,769 | £6,807 | £6,846 | £33,865 |
| Profit Before Tax | £3,856 | £4,034 | £4,217 | £4,454 | £4,697 | £21,257 |
| Profit After Tax | £3,123 | £3,267 | £3,416 | £3,608 | £3,804 | £17,219 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £7,923 | £11,507 | £13,798 | £14,613 | £13,526 | £61,368 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 23% | 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