Terraced
SA2
2 beds
1 bath
Goronwy Road, Cockett, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,736
↗ 22%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,694 | £8,912 | £9,135 | £43,539 |
| Total Expenses | £6,489 | £6,517 | £6,549 | £6,582 | £6,615 | £32,753 |
| Profit Before Tax | £1,827 | £1,965 | £2,145 | £2,330 | £2,519 | £10,785 |
| Profit After Tax | £1,480 | £1,592 | £1,737 | £1,887 | £2,041 | £8,736 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,380 | £5,609 | £8,633 | £10,576 | £11,251 | £41,448 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 22% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change