Terraced
SA2
5 beds
1 bath
Marlborough Road, Brynmill, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£58,350First YearProfit From Rental Income
£19,382
↗ 33%After 5 Years
Change In Property Value
£52,427
↗ 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 | £12,156 | £12,399 | £12,647 | £12,963 | £13,287 | £63,453 |
| Total Expenses | £7,829 | £7,866 | £7,901 | £7,943 | £7,986 | £39,524 |
| Profit Before Tax | £4,327 | £4,533 | £4,746 | £5,020 | £5,302 | £23,929 |
| Profit After Tax | £3,505 | £3,672 | £3,845 | £4,067 | £4,294 | £19,382 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £9,205 | £13,457 | £16,174 | £17,135 | £15,838 | £71,810 |
| 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