Semi Detached
SA5
3 beds
1 bath
Roger Street, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£68,400First YearProfit From Rental Income
£19,446
↗ 28%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,464 | £13,733 | £14,077 | £14,429 | £68,902 |
| Total Expenses | £8,899 | £8,937 | £8,975 | £9,019 | £9,065 | £44,895 |
| Profit Before Tax | £4,302 | £4,527 | £4,759 | £5,057 | £5,363 | £24,007 |
| Profit After Tax | £3,484 | £3,667 | £3,855 | £4,096 | £4,344 | £19,446 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £10,084 | £14,997 | £18,130 | £19,229 | £17,711 | £80,151 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change