Detached
SA6
4 beds
3 baths
Trewyddfa Road, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£159,075First YearProfit From Rental Income
£57,087
↗ 36%After 5 Years
Change In Property Value
£131,068
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,824 | £32,460 | £33,110 | £33,937 | £34,786 | £166,117 |
| Total Expenses | £18,966 | £19,042 | £19,117 | £19,210 | £19,306 | £95,640 |
| Profit Before Tax | £12,858 | £13,419 | £13,993 | £14,727 | £15,480 | £70,478 |
| Profit After Tax | £10,415 | £10,869 | £11,334 | £11,929 | £12,539 | £57,087 |
| Change In Property Value | £14,250 | £24,463 | £30,823 | £32,672 | £28,860 | £131,068 |
| Net Return | £24,665 | £35,332 | £42,157 | £44,601 | £41,399 | £188,155 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 22% | 27% | 28% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change