Terraced SA1 3 beds 1 bath

Gwili Terrace, Mayhill, Swansea, City And County Of Swansea. SA1

Wales, Wales · SA1

Initial Investment

First Year

£35,498First Year

Profit From Rental Income

After 5 Years

£11,758

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£31,731

↗ 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	£7,584	£7,736	£7,890	£8,088	£8,290	£39,588
Total Expenses	£4,958	£4,986	£5,012	£5,042	£5,073	£25,071
Profit Before Tax	£2,626	£2,750	£2,879	£3,046	£3,217	£14,517
Profit After Tax	£2,127	£2,227	£2,332	£2,467	£2,606	£11,758
Change In Property Value	£3,450	£5,922	£7,462	£7,910	£6,987	£31,731
Net Return	£5,577	£8,149	£9,794	£10,377	£9,593	£43,489
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
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