Terraced
SA1
6 beds
2 baths
Page Street, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£70,075First YearProfit From Rental Income
£46,051
↗ 66%After 5 Years
Change In Property Value
£56,616
↗ 25%After 5 Years
Return On Investment
147%
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 | £22,092 | £22,534 | £23,097 | £23,675 | £24,266 | £115,664 |
| Total Expenses | £11,636 | £11,692 | £11,759 | £11,828 | £11,897 | £58,812 |
| Profit Before Tax | £10,456 | £10,842 | £11,338 | £11,847 | £12,369 | £56,853 |
| Profit After Tax | £8,469 | £8,782 | £9,184 | £9,596 | £10,019 | £46,051 |
| Change In Property Value | £6,750 | £6,953 | £11,935 | £15,038 | £15,941 | £56,616 |
| Net Return | £15,219 | £15,735 | £21,119 | £24,634 | £25,960 | £102,667 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 14% | 66% |
| Total Net Return (%) | 22% | 22% | 30% | 35% | 37% | 147% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change