Terraced
SA5
2 beds
1 bath
Llangyfelach Road, Treboeth, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£12,165
↗ 29%After 5 Years
Change In Property Value
£37,251
↗ 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 | £8,376 | £8,544 | £8,714 | £8,932 | £9,156 | £43,722 |
| Total Expenses | £5,681 | £5,710 | £5,738 | £5,770 | £5,803 | £28,703 |
| Profit Before Tax | £2,695 | £2,833 | £2,977 | £3,162 | £3,353 | £15,019 |
| Profit After Tax | £2,183 | £2,295 | £2,411 | £2,561 | £2,716 | £12,165 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £6,233 | £9,247 | £11,171 | £11,847 | £10,918 | £49,416 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 22% | 27% | 29% | 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