Terraced
SA4
3 beds
1 bath
Heol Maes Y Cerrig, Loughor, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,891
↗ 20%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,988 | £9,168 | £9,397 | £9,632 | £9,873 | £47,057 |
| Total Expenses | £7,152 | £7,181 | £7,215 | £7,249 | £7,284 | £36,081 |
| Profit Before Tax | £1,836 | £1,987 | £2,182 | £2,383 | £2,589 | £10,976 |
| Profit After Tax | £1,487 | £1,609 | £1,768 | £1,930 | £2,097 | £8,891 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £5,837 | £6,090 | £9,459 | £11,621 | £12,370 | £45,377 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change