Terraced
SA1
4 beds
4 baths
Fleet Street, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£88,947First YearProfit From Rental Income
£-12,920
↘ -15%After 5 Years
Change In Property Value
£70,455
↗ 25%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,792 | £10,037 | £10,288 | £10,545 | £50,261 |
| Total Expenses | £12,569 | £12,600 | £12,635 | £12,671 | £12,707 | £63,181 |
| Profit Before Tax | £-2,969 | £-2,808 | £-2,598 | £-2,383 | £-2,162 | £-12,920 |
| Profit After Tax | £-2,969 | £-2,808 | £-2,598 | £-2,383 | £-2,162 | £-12,920 |
| Change In Property Value | £8,400 | £8,652 | £14,852 | £18,714 | £19,837 | £70,455 |
| Net Return | £5,431 | £5,844 | £12,254 | £16,331 | £17,675 | £57,535 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change