Terraced
SA5
2 beds
1 bath
Davies Row, Treboeth, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£5,496
↗ 18%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,328 | £6,486 | £6,648 | £6,815 | £32,481 |
| Total Expenses | £5,088 | £5,112 | £5,138 | £5,166 | £5,193 | £25,696 |
| Profit Before Tax | £1,116 | £1,216 | £1,348 | £1,483 | £1,622 | £6,785 |
| Profit After Tax | £904 | £985 | £1,092 | £1,201 | £1,314 | £5,496 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £3,904 | £4,075 | £6,396 | £7,885 | £8,398 | £30,659 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change