Terraced
SA2
3 beds
1 bath
Coedsaeson Crescent, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£61,700First YearProfit From Rental Income
£20,545
↗ 33%After 5 Years
Change In Property Value
£55,186
↗ 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 | £12,804 | £13,060 | £13,321 | £13,654 | £13,996 | £66,835 |
| Total Expenses | £8,215 | £8,254 | £8,290 | £8,334 | £8,378 | £41,471 |
| Profit Before Tax | £4,589 | £4,807 | £5,031 | £5,321 | £5,617 | £25,364 |
| Profit After Tax | £3,717 | £3,893 | £4,075 | £4,310 | £4,550 | £20,545 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £9,717 | £14,193 | £17,053 | £18,066 | £16,702 | £75,732 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| 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