Terraced SA1 4 beds 2 baths

Pottery Street, Swansea, West Glamorgan SA1

Wales, Wales · SA1

Initial Investment

First Year

£81,950First Year

Profit From Rental Income

After 5 Years

£29,303

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£71,742

↗ 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	£17,160	£17,503	£17,853	£18,300	£18,757	£89,573
Total Expenses	£10,582	£10,628	£10,674	£10,729	£10,785	£53,397
Profit Before Tax	£6,579	£6,875	£7,180	£7,571	£7,972	£36,176
Profit After Tax	£5,329	£5,569	£5,816	£6,132	£6,457	£29,303
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£13,129	£18,959	£22,687	£24,016	£22,255	£101,045
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
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