Terraced
SA1
5 beds
5 baths
Mansel Street, Swansea, City And County Of Swansea. SA1
Wales, Wales · SA1
View property listing
Initial Investment
£120,447First YearProfit From Rental Income
£75,835
↗ 63%After 5 Years
Change In Property Value
£93,101
↗ 25%After 5 Years
Return On Investment
140%
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 | £36,000 | £36,720 | £37,638 | £38,579 | £39,543 | £188,480 |
| Total Expenses | £18,780 | £18,863 | £18,966 | £19,071 | £19,178 | £94,857 |
| Profit Before Tax | £17,220 | £17,857 | £18,672 | £19,508 | £20,366 | £93,624 |
| Profit After Tax | £13,949 | £14,464 | £15,125 | £15,802 | £16,496 | £75,835 |
| Change In Property Value | £11,100 | £11,433 | £19,626 | £24,729 | £26,213 | £93,101 |
| Net Return | £25,048 | £25,897 | £34,751 | £40,531 | £42,709 | £168,937 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 63% |
| Total Net Return (%) | 21% | 22% | 29% | 34% | 35% | 140% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change