Terraced
SA1
2 beds
1 bath
North Hill Road, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£6,103
↗ 22%After 5 Years
Change In Property Value
£22,634
↗ 25%After 5 Years
Return On Investment
103%
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 | £5,940 | £6,059 | £6,210 | £6,366 | £6,525 | £31,099 |
| Total Expenses | £4,663 | £4,686 | £4,712 | £4,739 | £4,765 | £23,565 |
| Profit Before Tax | £1,277 | £1,373 | £1,498 | £1,627 | £1,760 | £7,535 |
| Profit After Tax | £1,035 | £1,112 | £1,214 | £1,318 | £1,425 | £6,103 |
| Change In Property Value | £2,699 | £2,779 | £4,771 | £6,012 | £6,373 | £22,634 |
| Net Return | £3,733 | £3,891 | £5,985 | £7,330 | £7,798 | £28,737 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change