Terraced
SA4
2 beds
1 bath
Beach Road, Penclawdd, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£71,750First YearProfit From Rental Income
£22,161
↗ 31%After 5 Years
Change In Property Value
£63,464
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,541 | £14,832 | £15,203 | £15,583 | £74,415 |
| Total Expenses | £9,326 | £9,367 | £9,406 | £9,454 | £9,502 | £47,055 |
| Profit Before Tax | £4,930 | £5,174 | £5,426 | £5,749 | £6,080 | £27,360 |
| Profit After Tax | £3,993 | £4,191 | £4,395 | £4,657 | £4,925 | £22,161 |
| Change In Property Value | £6,900 | £11,845 | £14,925 | £15,820 | £13,974 | £63,464 |
| Net Return | £10,893 | £16,036 | £19,320 | £20,477 | £18,900 | £85,626 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 22% | 27% | 29% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change