Terraced SA1 2 beds 1 bath

14 Wern Road, Landore, Swansea, West Glamorgan SA1

Wales, Wales · SA1

Initial Investment

First Year

£16,600First Year

Profit From Rental Income

After 5 Years

£4,168

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£14,348

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,432	£3,501	£3,571	£3,660	£3,751	£17,915
Total Expenses	£2,516	£2,536	£2,553	£2,572	£2,592	£12,769
Profit Before Tax	£916	£965	£1,018	£1,088	£1,159	£5,145
Profit After Tax	£742	£782	£824	£881	£939	£4,168
Change In Property Value	£1,560	£2,678	£3,374	£3,577	£3,159	£14,348
Net Return	£2,302	£3,460	£4,199	£4,458	£4,098	£18,516
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	21%	25%	27%	25%	112%

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