Terraced
SA2
2 beds
1 bath
Llewelyn Street, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£25,059
↗ 33%After 5 Years
Change In Property Value
£66,224
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,667 | £15,981 | £16,380 | £16,790 | £80,177 |
| Total Expenses | £9,758 | £9,801 | £9,843 | £9,893 | £9,945 | £49,240 |
| Profit Before Tax | £5,602 | £5,866 | £6,138 | £6,487 | £6,845 | £30,937 |
| Profit After Tax | £4,538 | £4,751 | £4,972 | £5,254 | £5,544 | £25,059 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £11,738 | £17,111 | £20,545 | £21,762 | £20,126 | £91,283 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change