Terraced
SA4
3 beds
2 baths
Elm Tree Road, Penllergaer, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£68,400First YearProfit From Rental Income
£14,610
↗ 21%After 5 Years
Change In Property Value
£55,358
↗ 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 | £13,644 | £13,917 | £14,265 | £14,621 | £14,987 | £71,434 |
| Total Expenses | £10,593 | £10,632 | £10,677 | £10,724 | £10,771 | £53,397 |
| Profit Before Tax | £3,051 | £3,285 | £3,588 | £3,898 | £4,216 | £18,037 |
| Profit After Tax | £2,471 | £2,661 | £2,906 | £3,157 | £3,415 | £14,610 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £9,071 | £9,459 | £14,576 | £17,861 | £19,001 | £69,969 |
| 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