Terraced SA1 5 beds 2 baths

Mount Pleasant, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£19,054

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£48,288

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,787	£12,023	£12,323	£12,632	£60,321
Total Expenses	£7,286	£7,322	£7,356	£7,396	£7,438	£36,798
Profit Before Tax	£4,270	£4,465	£4,667	£4,927	£5,194	£23,523
Profit After Tax	£3,459	£3,617	£3,780	£3,991	£4,207	£19,054
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£8,709	£12,629	£15,136	£16,028	£14,840	£67,342
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	24%	28%	30%	28%	126%

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