Terraced
SA7
2 beds
1 bath
Birchgrove Road, Birchgrove, Swansea SA7
Wales, Wales · SA7
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,916
↗ 21%After 5 Years
Change In Property Value
£30,195
↗ 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 | £7,680 | £7,834 | £8,029 | £8,230 | £8,436 | £40,209 |
| Total Expenses | £6,029 | £6,056 | £6,086 | £6,117 | £6,148 | £30,437 |
| Profit Before Tax | £1,651 | £1,778 | £1,943 | £2,113 | £2,287 | £9,772 |
| Profit After Tax | £1,337 | £1,440 | £1,574 | £1,711 | £1,853 | £7,916 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £4,937 | £5,148 | £7,939 | £9,732 | £10,354 | £38,111 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 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