Terraced
SA7
2 beds
1 bath
Ffordd Scott, Birchgrove, Swansea SA7
Wales, Wales · SA7
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,423
↗ 23%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,792 | £10,037 | £10,288 | £10,545 | £50,261 |
| Total Expenses | £7,411 | £7,442 | £7,477 | £7,513 | £7,550 | £37,393 |
| Profit Before Tax | £2,189 | £2,350 | £2,560 | £2,774 | £2,995 | £12,868 |
| Profit After Tax | £1,773 | £1,904 | £2,073 | £2,247 | £2,426 | £10,423 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £6,273 | £6,539 | £10,030 | £12,273 | £13,053 | £48,168 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 22% | 27% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change