Terraced
SA2
5 beds
2 baths
St. Albans Road, Brynmill, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£113,450First YearProfit From Rental Income
£27,156
↗ 24%After 5 Years
Change In Property Value
£88,070
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,404 | £22,852 | £23,423 | £24,009 | £24,609 | £117,298 |
| Total Expenses | £16,627 | £16,683 | £16,751 | £16,820 | £16,891 | £83,772 |
| Profit Before Tax | £5,777 | £6,169 | £6,673 | £7,189 | £7,718 | £33,526 |
| Profit After Tax | £4,680 | £4,997 | £5,405 | £5,823 | £6,252 | £27,156 |
| Change In Property Value | £10,500 | £10,815 | £18,566 | £23,393 | £24,796 | £88,070 |
| Net Return | £15,180 | £15,812 | £23,971 | £29,216 | £31,048 | £115,226 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change