Terraced SA1 4 beds 6 baths

Carlton Terrace, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£102,950First Year

Profit From Rental Income

After 5 Years

£36,553

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£88,298

↗ 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	£21,120	£21,542	£21,973	£22,523	£23,086	£110,244
Total Expenses	£12,908	£12,963	£13,016	£13,081	£13,148	£65,117
Profit Before Tax	£8,212	£8,580	£8,957	£9,441	£9,937	£45,127
Profit After Tax	£6,652	£6,950	£7,255	£7,647	£8,049	£36,553
Change In Property Value	£9,600	£16,480	£20,765	£22,011	£19,443	£88,298
Net Return	£16,252	£23,430	£28,020	£29,658	£27,492	£124,851
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	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