Terraced
SA1
6 beds
6 baths
Mansel Street, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£113,450First YearProfit From Rental Income
£40,178
↗ 35%After 5 Years
Change In Property Value
£96,576
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,562 | £24,033 | £24,634 | £25,250 | £120,579 |
| Total Expenses | £14,071 | £14,130 | £14,187 | £14,258 | £14,330 | £70,977 |
| Profit Before Tax | £9,029 | £9,432 | £9,846 | £10,376 | £10,920 | £49,603 |
| Profit After Tax | £7,313 | £7,640 | £7,975 | £8,405 | £8,845 | £40,178 |
| Change In Property Value | £10,500 | £18,025 | £22,712 | £24,074 | £21,266 | £96,576 |
| Net Return | £17,813 | £25,665 | £30,687 | £32,479 | £30,111 | £136,754 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change