Terraced
SA2
5 beds
2 baths
Cwmdonkin Terrace, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£87,200First YearProfit From Rental Income
£20,887
↗ 24%After 5 Years
Change In Property Value
£69,198
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,956 | £18,405 | £18,865 | £19,337 | £92,167 |
| Total Expenses | £13,171 | £13,218 | £13,273 | £13,330 | £13,388 | £66,381 |
| Profit Before Tax | £4,433 | £4,738 | £5,132 | £5,535 | £5,949 | £25,786 |
| Profit After Tax | £3,591 | £3,838 | £4,157 | £4,483 | £4,818 | £20,887 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £11,841 | £12,336 | £18,744 | £22,863 | £24,301 | £90,085 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change