Terraced
SA5
4 beds
1 bath
Conway Road, Penlan, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,774
↗ 19%After 5 Years
Change In Property Value
£32,712
↗ 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 | £8,064 | £8,225 | £8,431 | £8,642 | £8,858 | £42,220 |
| Total Expenses | £6,464 | £6,492 | £6,523 | £6,555 | £6,587 | £32,622 |
| Profit Before Tax | £1,600 | £1,734 | £1,908 | £2,087 | £2,270 | £9,598 |
| Profit After Tax | £1,296 | £1,404 | £1,545 | £1,690 | £1,839 | £7,774 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,196 | £5,421 | £8,441 | £10,379 | £11,049 | £40,486 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change