Terraced
SA9
2 beds
1 bath
Wern Road, Ystalyfera, Swansea SA9
Wales, Wales · SA9
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£8,291
↗ 28%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,108 | £6,230 | £6,386 | £6,545 | £31,257 |
| Total Expenses | £4,155 | £4,180 | £4,202 | £4,228 | £4,255 | £21,021 |
| Profit Before Tax | £1,833 | £1,928 | £2,028 | £2,157 | £2,290 | £10,236 |
| Profit After Tax | £1,484 | £1,562 | £1,642 | £1,747 | £1,855 | £8,291 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £4,334 | £6,454 | £7,807 | £8,282 | £7,627 | £34,504 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 22% | 26% | 28% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change