Terraced
SA5
3 beds
1 bath
268 Middle Road, Cwmdu, Swansea, West Glamorgan SA5
Wales, Wales · SA5
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£11,826
↗ 29%After 5 Years
Change In Property Value
£36,423
↗ 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 | £8,184 | £8,348 | £8,515 | £8,727 | £8,946 | £42,720 |
| Total Expenses | £5,566 | £5,594 | £5,621 | £5,653 | £5,686 | £28,120 |
| Profit Before Tax | £2,619 | £2,753 | £2,893 | £3,074 | £3,260 | £14,600 |
| Profit After Tax | £2,121 | £2,230 | £2,344 | £2,490 | £2,641 | £11,826 |
| Change In Property Value | £3,960 | £6,798 | £8,565 | £9,079 | £8,020 | £36,423 |
| Net Return | £6,081 | £9,028 | £10,909 | £11,570 | £10,661 | £48,249 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 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