Semi Detached
SA2
3 beds
1 bath
Stepney Road, Cockett, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£71,750First YearProfit From Rental Income
£15,339
↗ 21%After 5 Years
Change In Property Value
£57,875
↗ 25%After 5 Years
Return On Investment
102%
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 | £14,256 | £14,541 | £14,905 | £15,277 | £15,659 | £74,638 |
| Total Expenses | £11,051 | £11,091 | £11,138 | £11,186 | £11,235 | £55,701 |
| Profit Before Tax | £3,205 | £3,450 | £3,767 | £4,091 | £4,424 | £18,937 |
| Profit After Tax | £2,596 | £2,795 | £3,051 | £3,314 | £3,584 | £15,339 |
| Change In Property Value | £6,900 | £7,107 | £12,200 | £15,372 | £16,295 | £57,875 |
| Net Return | £9,496 | £9,902 | £15,251 | £18,686 | £19,878 | £73,214 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change