Terraced
SA1
5 beds
2 baths
King Edward's Road, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£87,200First YearProfit From Rental Income
£31,138
↗ 36%After 5 Years
Change In Property Value
£75,881
↗ 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 | £18,156 | £18,519 | £18,890 | £19,362 | £19,846 | £94,772 |
| Total Expenses | £11,164 | £11,213 | £11,260 | £11,318 | £11,377 | £56,330 |
| Profit Before Tax | £6,992 | £7,307 | £7,630 | £8,044 | £8,469 | £38,442 |
| Profit After Tax | £5,664 | £5,918 | £6,180 | £6,516 | £6,860 | £31,138 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £13,914 | £20,081 | £24,025 | £25,431 | £23,569 | £107,019 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| 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