Terraced
SA1
2 beds
1 bath
Canaan Row, St. Thomas, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£9,744
↗ 24%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,752 | £8,970 | £9,195 | £9,425 | £44,921 |
| Total Expenses | £6,516 | £6,544 | £6,577 | £6,610 | £6,644 | £32,892 |
| Profit Before Tax | £2,064 | £2,207 | £2,393 | £2,584 | £2,780 | £12,029 |
| Profit After Tax | £1,672 | £1,788 | £1,939 | £2,093 | £2,252 | £9,744 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,572 | £5,805 | £8,834 | £10,782 | £11,462 | £42,456 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change