Terraced
SA2
6 beds
6 baths
Marlborough Road, Swansea. SA2
Wales, Wales · SA2
View property listing
Initial Investment
£129,200First YearProfit From Rental Income
£30,917
↗ 24%After 5 Years
Change In Property Value
£99,393
↗ 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 | £25,284 | £25,790 | £26,434 | £27,095 | £27,773 | £132,376 |
| Total Expenses | £18,700 | £18,762 | £18,837 | £18,914 | £18,993 | £94,207 |
| Profit Before Tax | £6,584 | £7,028 | £7,597 | £8,181 | £8,780 | £38,169 |
| Profit After Tax | £5,333 | £5,692 | £6,154 | £6,627 | £7,112 | £30,917 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £17,183 | £17,898 | £27,106 | £33,027 | £35,096 | £130,311 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change