Terraced
SA5
2 beds
1 bath
Llangyfelach Road, Brynhyfryd, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£3,685
↗ 21%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,408 | £3,476 | £3,546 | £3,634 | £3,725 | £17,789 |
| Total Expenses | £2,610 | £2,630 | £2,647 | £2,666 | £2,686 | £13,239 |
| Profit Before Tax | £798 | £846 | £899 | £968 | £1,039 | £4,550 |
| Profit After Tax | £646 | £686 | £728 | £784 | £842 | £3,685 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £2,296 | £3,518 | £4,297 | £4,567 | £4,183 | £18,862 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change