Terraced SA1 6 beds 3 baths

Danygraig Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£80,197First Year

Profit From Rental Income

After 5 Years

£28,676

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£70,361

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,824	£17,160	£17,504	£17,941	£18,390	£87,819
Total Expenses	£10,387	£10,433	£10,478	£10,532	£10,587	£52,417
Profit Before Tax	£6,437	£6,727	£7,026	£7,409	£7,802	£35,403
Profit After Tax	£5,214	£5,449	£5,691	£6,002	£6,320	£28,676
Change In Property Value	£7,650	£13,132	£16,547	£17,539	£15,493	£70,361
Net Return	£12,864	£18,581	£22,238	£23,541	£21,813	£99,037
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	29%	27%	123%

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