Terraced
SA1
2 beds
1 bath
Inkerman Street, Saint Thomas, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£13,593
↗ 34%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,752 | £8,927 | £9,150 | £9,379 | £44,787 |
| Total Expenses | £5,541 | £5,570 | £5,598 | £5,631 | £5,664 | £28,005 |
| Profit Before Tax | £3,039 | £3,181 | £3,328 | £3,519 | £3,714 | £16,782 |
| Profit After Tax | £2,462 | £2,577 | £2,696 | £2,850 | £3,008 | £13,593 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £6,362 | £9,272 | £11,132 | £11,792 | £10,907 | £49,464 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 23% | 28% | 29% | 27% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change