Terraced
SA5
3 beds
1 bath
Compass Street, Manselton, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£15,831
↗ 30%After 5 Years
Change In Property Value
£46,895
↗ 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 | £10,536 | £10,747 | £10,962 | £11,236 | £11,517 | £54,997 |
| Total Expenses | £7,022 | £7,055 | £7,087 | £7,125 | £7,164 | £35,453 |
| Profit Before Tax | £3,514 | £3,691 | £3,875 | £4,111 | £4,353 | £19,544 |
| Profit After Tax | £2,847 | £2,990 | £3,138 | £3,330 | £3,526 | £15,831 |
| Change In Property Value | £5,099 | £8,752 | £11,028 | £11,690 | £10,326 | £46,895 |
| Net Return | £7,945 | £11,742 | £14,166 | £15,019 | £13,852 | £62,725 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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