Terraced SA1 3 beds 1 bath

Ysgol Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£14,802

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£38,630

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,425	£9,613	£9,854	£10,100	£48,232
Total Expenses	£5,929	£5,959	£5,989	£6,023	£6,058	£29,958
Profit Before Tax	£3,312	£3,465	£3,625	£3,831	£4,042	£18,274
Profit After Tax	£2,682	£2,807	£2,936	£3,103	£3,274	£14,802
Change In Property Value	£4,200	£7,210	£9,085	£9,630	£8,506	£38,630
Net Return	£6,882	£10,017	£12,021	£12,732	£11,780	£53,432
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	16%	23%	28%	30%	27%	124%

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