Terraced
SA2
3 beds
1 bath
Fairwood Road, Dunvant, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£88,950First YearProfit From Rental Income
£21,274
↗ 24%After 5 Years
Change In Property Value
£70,456
↗ 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 | £17,916 | £18,274 | £18,731 | £19,199 | £19,679 | £93,800 |
| Total Expenses | £13,401 | £13,448 | £13,504 | £13,562 | £13,621 | £67,536 |
| Profit Before Tax | £4,515 | £4,826 | £5,227 | £5,637 | £6,059 | £26,265 |
| Profit After Tax | £3,657 | £3,909 | £4,234 | £4,566 | £4,907 | £21,274 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £12,057 | £12,561 | £19,086 | £23,280 | £24,745 | £91,730 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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