Terraced
SA6
2 beds
2 baths
Tregarne Close, Cwmrhydyceirw, Swansea, City And County Of Swansea. SA6
Wales, Wales · SA6
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£8,666
↗ 21%After 5 Years
Change In Property Value
£33,970
↗ 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 | £8,508 | £8,678 | £8,895 | £9,117 | £9,345 | £44,544 |
| Total Expenses | £6,707 | £6,735 | £6,768 | £6,801 | £6,835 | £33,846 |
| Profit Before Tax | £1,801 | £1,943 | £2,127 | £2,316 | £2,511 | £10,698 |
| Profit After Tax | £1,459 | £1,574 | £1,723 | £1,876 | £2,034 | £8,666 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £5,509 | £5,745 | £8,884 | £10,899 | £11,598 | £42,636 |
| 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