Terraced
SA5
5 beds
2 baths
Manor Road, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£61,683First YearProfit From Rental Income
£13,069
↗ 21%After 5 Years
Change In Property Value
£50,313
↗ 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 | £12,396 | £12,644 | £12,960 | £13,284 | £13,616 | £64,900 |
| Total Expenses | £9,673 | £9,709 | £9,751 | £9,795 | £9,838 | £48,766 |
| Profit Before Tax | £2,723 | £2,935 | £3,209 | £3,489 | £3,778 | £16,134 |
| Profit After Tax | £2,206 | £2,377 | £2,599 | £2,826 | £3,060 | £13,069 |
| Change In Property Value | £5,999 | £6,178 | £10,606 | £13,364 | £14,166 | £50,313 |
| Net Return | £8,204 | £8,556 | £13,205 | £16,190 | £17,226 | £63,382 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 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