Detached
SA1
4 beds
0 baths
Delhi Street, St. Thomas SA1
Wales, Wales · SA1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,858
↗ 30%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
112%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £7,501 | £7,534 | £7,571 | £7,610 | £7,648 | £37,864 |
| Profit Before Tax | £2,999 | £3,176 | £3,406 | £3,643 | £3,885 | £17,109 |
| Profit After Tax | £2,429 | £2,573 | £2,759 | £2,950 | £3,147 | £13,858 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £6,929 | £7,208 | £10,716 | £12,976 | £13,774 | £51,603 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change