Terraced SA1 2 beds 1 bath

Grenfell Town, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£12,385

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 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	£7,920	£8,078	£8,240	£8,446	£8,657	£41,341
Total Expenses	£5,153	£5,181	£5,208	£5,239	£5,271	£26,051
Profit Before Tax	£2,767	£2,897	£3,032	£3,207	£3,387	£15,290
Profit After Tax	£2,241	£2,347	£2,456	£2,598	£2,743	£12,385
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,841	£8,527	£10,243	£10,852	£10,034	£45,497
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