Terraced
SA2
5 beds
2 baths
Cwmdonkin Terrace, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£87,200First YearProfit From Rental Income
£29,037
↗ 33%After 5 Years
Change In Property Value
£75,881
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,956 | £18,315 | £18,773 | £19,242 | £91,891 |
| Total Expenses | £11,109 | £11,156 | £11,202 | £11,259 | £11,316 | £56,042 |
| Profit Before Tax | £6,495 | £6,800 | £7,113 | £7,514 | £7,926 | £35,849 |
| Profit After Tax | £5,261 | £5,508 | £5,761 | £6,087 | £6,420 | £29,037 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £13,511 | £19,670 | £23,606 | £25,002 | £23,129 | £104,919 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change