Terraced SA1 3 beds 2 baths

Baglan Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£9,387

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£26,214

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,276	£6,402	£6,530	£6,693	£6,860	£32,760
Total Expenses	£4,184	£4,209	£4,232	£4,259	£4,287	£21,171
Profit Before Tax	£2,092	£2,192	£2,297	£2,434	£2,574	£11,589
Profit After Tax	£1,694	£1,776	£1,861	£1,971	£2,085	£9,387
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£4,544	£6,668	£8,025	£8,506	£7,857	£35,600
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	27%	29%	27%	121%

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