Terraced
SA5
3 beds
1 bath
Cecil Street, Manselton, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,727
↗ 30%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,486 | £9,676 | £9,918 | £10,166 | £48,545 |
| Total Expenses | £6,256 | £6,287 | £6,317 | £6,351 | £6,387 | £31,598 |
| Profit Before Tax | £3,044 | £3,199 | £3,359 | £3,566 | £3,779 | £16,947 |
| Profit After Tax | £2,465 | £2,591 | £2,721 | £2,889 | £3,061 | £13,727 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £6,965 | £10,316 | £12,454 | £13,206 | £12,175 | £55,117 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 22% | 27% | 29% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change