Terraced
SA2
6 beds
6 baths
Marlborough Road, Swansea. SA2
Wales, Wales · SA2
View property listing
Initial Investment
£129,200First YearProfit From Rental Income
£42,625
↗ 33%After 5 Years
Change In Property Value
£108,993
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,284 | £25,790 | £26,305 | £26,963 | £27,637 | £131,979 |
| Total Expenses | £15,738 | £15,801 | £15,862 | £15,939 | £16,017 | £79,356 |
| Profit Before Tax | £9,546 | £9,989 | £10,443 | £11,024 | £11,620 | £52,624 |
| Profit After Tax | £7,733 | £8,091 | £8,459 | £8,930 | £9,413 | £42,625 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £19,583 | £28,434 | £34,090 | £36,099 | £33,412 | £151,618 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 22% | 26% | 28% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change