Terraced
SA2
5 beds
2 baths
Rhyddings Park Road, Brynmill SA2
Wales, Wales · SA2
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£18,767
↗ 24%After 5 Years
Change In Property Value
£62,907
↗ 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 | £15,996 | £16,316 | £16,724 | £17,142 | £17,570 | £83,748 |
| Total Expenses | £12,018 | £12,062 | £12,113 | £12,166 | £12,220 | £60,579 |
| Profit Before Tax | £3,978 | £4,254 | £4,610 | £4,976 | £5,351 | £23,169 |
| Profit After Tax | £3,222 | £3,446 | £3,734 | £4,030 | £4,334 | £18,767 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £10,722 | £11,171 | £16,996 | £20,740 | £22,046 | £81,674 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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