Terraced
SA5
5 beds
2 baths
Manor Road, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£61,683First YearProfit From Rental Income
£18,999
↗ 31%After 5 Years
Change In Property Value
£55,173
↗ 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 | £12,396 | £12,644 | £12,897 | £13,219 | £13,550 | £64,706 |
| Total Expenses | £8,173 | £8,210 | £8,246 | £8,289 | £8,332 | £41,250 |
| Profit Before Tax | £4,223 | £4,434 | £4,651 | £4,931 | £5,217 | £23,456 |
| Profit After Tax | £3,421 | £3,591 | £3,767 | £3,994 | £4,226 | £18,999 |
| Change In Property Value | £5,999 | £10,297 | £12,975 | £13,753 | £12,149 | £55,173 |
| Net Return | £9,419 | £13,889 | £16,742 | £17,747 | £16,375 | £74,172 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change