Terraced SA1 5 beds 2 baths

Hanover Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£60,025First Year

Profit From Rental Income

After 5 Years

£21,471

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£53,807

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,134	£13,396	£13,731	£14,074	£67,211
Total Expenses	£8,062	£8,100	£8,136	£8,180	£8,225	£40,704
Profit Before Tax	£4,814	£5,034	£5,260	£5,551	£5,849	£26,507
Profit After Tax	£3,900	£4,077	£4,260	£4,496	£4,738	£21,471
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£9,750	£14,120	£16,914	£17,909	£16,586	£75,278
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	24%	28%	30%	28%	125%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change