Terraced
SA2
4 beds
1 bath
Rhyddings Terrace, Brynmill, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£26,176
↗ 33%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,996 | £16,316 | £16,642 | £17,058 | £17,485 | £83,497 |
| Total Expenses | £10,143 | £10,188 | £10,231 | £10,283 | £10,336 | £51,181 |
| Profit Before Tax | £5,853 | £6,128 | £6,412 | £6,776 | £7,149 | £32,316 |
| Profit After Tax | £4,741 | £4,964 | £5,193 | £5,488 | £5,790 | £26,176 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £12,241 | £17,839 | £21,416 | £22,684 | £20,980 | £95,159 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change