Terraced SA1 2 beds 1 bath

Graham Street, Hafod, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£6,343

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£19,315

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,620	£4,712	£4,807	£4,927	£5,050	£24,116
Total Expenses	£3,214	£3,236	£3,256	£3,278	£3,301	£16,285
Profit Before Tax	£1,406	£1,476	£1,551	£1,649	£1,749	£7,831
Profit After Tax	£1,139	£1,196	£1,256	£1,335	£1,417	£6,343
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£3,239	£4,801	£5,799	£6,150	£5,670	£25,658
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	22%	26%	28%	26%	117%

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