Detached
SA5
3 beds
2 baths
Carmarthen Road, Cwmdu, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£61,700First YearProfit From Rental Income
£16,129
↗ 26%After 5 Years
Change In Property Value
£50,326
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,464 | £13,801 | £14,146 | £14,499 | £69,109 |
| Total Expenses | £9,755 | £9,793 | £9,837 | £9,883 | £9,929 | £49,197 |
| Profit Before Tax | £3,445 | £3,671 | £3,963 | £4,263 | £4,570 | £19,913 |
| Profit After Tax | £2,790 | £2,974 | £3,210 | £3,453 | £3,702 | £16,129 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,326 |
| Net Return | £8,790 | £9,154 | £13,819 | £16,820 | £17,871 | £66,455 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change