Semi Detached
SA6
2 beds
0 baths
2 Rhyddwen Road, Craig-Cefn-Parc, Swansea, West Glamorgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£3,503
↗ 20%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,360 | £3,427 | £3,496 | £3,583 | £3,673 | £17,539 |
| Total Expenses | £2,606 | £2,625 | £2,642 | £2,661 | £2,681 | £13,214 |
| Profit Before Tax | £754 | £802 | £854 | £922 | £992 | £4,324 |
| Profit After Tax | £611 | £650 | £692 | £747 | £803 | £3,503 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £2,261 | £3,482 | £4,261 | £4,530 | £4,145 | £18,679 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change