Detached
SA6
4 beds
3 baths
Trewyddfa Road, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£159,075First YearProfit From Rental Income
£43,024
↗ 27%After 5 Years
Change In Property Value
£119,524
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,824 | £32,460 | £33,272 | £34,104 | £34,956 | £166,617 |
| Total Expenses | £22,528 | £22,603 | £22,695 | £22,789 | £22,885 | £113,501 |
| Profit Before Tax | £9,296 | £9,857 | £10,577 | £11,315 | £12,071 | £53,116 |
| Profit After Tax | £7,530 | £7,984 | £8,567 | £9,165 | £9,778 | £43,024 |
| Change In Property Value | £14,250 | £14,678 | £25,196 | £31,747 | £33,652 | £119,524 |
| Net Return | £21,780 | £22,662 | £33,764 | £40,912 | £43,430 | £162,548 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change