Terraced
SA2
6 beds
5 baths
Rhyddings Park Road, Swansea, City And County Of Swansea. SA2
Wales, Wales · SA2
View property listing
Initial Investment
£130,947First YearProfit From Rental Income
£43,161
↗ 33%After 5 Years
Change In Property Value
£110,371
↗ 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 | £25,596 | £26,108 | £26,630 | £27,296 | £27,978 | £133,608 |
| Total Expenses | £15,929 | £15,993 | £16,056 | £16,133 | £16,212 | £80,322 |
| Profit Before Tax | £9,667 | £10,115 | £10,574 | £11,163 | £11,767 | £53,286 |
| Profit After Tax | £7,830 | £8,193 | £8,565 | £9,042 | £9,531 | £43,161 |
| Change In Property Value | £12,000 | £20,600 | £25,956 | £27,513 | £24,303 | £110,371 |
| Net Return | £19,830 | £28,793 | £34,521 | £36,555 | £33,834 | £153,533 |
| 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