Terraced
SA1
2 beds
1 bath
Lloyds House, Long Ridge, Mayhill, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£10,223
↗ 25%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
106%
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 | £8,916 | £9,094 | £9,322 | £9,555 | £9,794 | £46,680 |
| Total Expenses | £6,748 | £6,777 | £6,811 | £6,845 | £6,879 | £34,059 |
| Profit Before Tax | £2,168 | £2,317 | £2,511 | £2,710 | £2,914 | £12,621 |
| Profit After Tax | £1,756 | £1,877 | £2,034 | £2,195 | £2,361 | £10,223 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £5,806 | £6,048 | £9,195 | £11,218 | £11,925 | £44,193 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 29% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change