Terraced
SA9
2 beds
1 bath
Wern Road, Ystalyfera, Swansea SA9
Wales, Wales · SA9
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£5,475
↗ 19%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,108 | £6,260 | £6,417 | £6,577 | £31,351 |
| Total Expenses | £4,868 | £4,891 | £4,917 | £4,944 | £4,971 | £24,592 |
| Profit Before Tax | £1,120 | £1,216 | £1,343 | £1,473 | £1,607 | £6,759 |
| Profit After Tax | £907 | £985 | £1,088 | £1,193 | £1,301 | £5,475 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £3,757 | £3,921 | £6,127 | £7,543 | £8,032 | £29,380 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change