Terraced SA2 6 beds 5 baths

Rhyddings Park Road, Swansea, City And County Of Swansea. SA2

Wales, Wales · SA2

Initial Investment

First Year

£130,947First Year

Profit From Rental Income

After 5 Years

£31,305

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£100,650

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,596	£26,108	£26,761	£27,430	£28,115	£134,010
Total Expenses	£18,929	£18,992	£19,068	£19,146	£19,225	£95,361
Profit Before Tax	£6,667	£7,116	£7,693	£8,284	£8,890	£38,649
Profit After Tax	£5,400	£5,764	£6,231	£6,710	£7,201	£31,305
Change In Property Value	£12,000	£12,360	£21,218	£26,734	£28,338	£100,650
Net Return	£17,400	£18,124	£27,449	£33,444	£35,539	£131,956
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	14%	21%	26%	27%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change