Terraced
SA4
2 beds
1 bath
Bron Afon Uchaf, Penllergaer, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,824
↗ 30%After 5 Years
Change In Property Value
£46,908
↗ 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 | £10,536 | £10,747 | £10,962 | £11,236 | £11,517 | £54,997 |
| Total Expenses | £7,023 | £7,057 | £7,089 | £7,127 | £7,165 | £35,461 |
| Profit Before Tax | £3,513 | £3,690 | £3,873 | £4,109 | £4,351 | £19,536 |
| Profit After Tax | £2,845 | £2,989 | £3,137 | £3,328 | £3,525 | £15,824 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £7,945 | £11,744 | £14,168 | £15,022 | £13,854 | £62,733 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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