Terraced
SA2
2 beds
1 bath
Goronwy Road, Cockett, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£12,589
↗ 31%After 5 Years
Change In Property Value
£35,871
↗ 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 | £8,316 | £8,482 | £8,652 | £8,868 | £9,090 | £43,409 |
| Total Expenses | £5,514 | £5,543 | £5,571 | £5,603 | £5,636 | £27,867 |
| Profit Before Tax | £2,802 | £2,939 | £3,081 | £3,265 | £3,454 | £15,542 |
| Profit After Tax | £2,269 | £2,380 | £2,496 | £2,645 | £2,798 | £12,589 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £6,169 | £9,075 | £10,932 | £11,587 | £10,697 | £48,460 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 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