Terraced
SA5
3 beds
5 baths
Martell Street, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£58,350First YearProfit From Rental Income
£17,967
↗ 31%After 5 Years
Change In Property Value
£52,427
↗ 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 | £11,784 | £12,020 | £12,260 | £12,567 | £12,881 | £61,511 |
| Total Expenses | £7,792 | £7,828 | £7,862 | £7,903 | £7,945 | £39,330 |
| Profit Before Tax | £3,992 | £4,192 | £4,398 | £4,663 | £4,936 | £22,181 |
| Profit After Tax | £3,234 | £3,395 | £3,562 | £3,777 | £3,998 | £17,967 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £8,934 | £13,180 | £15,892 | £16,846 | £15,542 | £70,394 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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