Terraced
SA2
3 beds
1 bath
Hazel Road, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£17,946
↗ 24%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
104%
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 | £15,360 | £15,667 | £16,059 | £16,460 | £16,872 | £80,418 |
| Total Expenses | £11,558 | £11,600 | £11,650 | £11,701 | £11,753 | £58,263 |
| Profit Before Tax | £3,802 | £4,067 | £4,409 | £4,759 | £5,119 | £22,156 |
| Profit After Tax | £3,080 | £3,294 | £3,571 | £3,855 | £4,146 | £17,946 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £10,280 | £10,710 | £16,302 | £19,896 | £21,149 | £78,337 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change