Terraced SA1 4 beds 2 baths

Rhondda Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£58,350First Year

Profit From Rental Income

After 5 Years

£20,844

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,791	£13,047	£13,373	£13,707	£65,457
Total Expenses	£7,867	£7,905	£7,941	£7,984	£8,028	£39,724
Profit Before Tax	£4,673	£4,886	£5,106	£5,389	£5,679	£25,733
Profit After Tax	£3,785	£3,958	£4,136	£4,365	£4,600	£20,844
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£9,485	£13,743	£16,465	£17,434	£16,144	£73,271
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	24%	28%	30%	28%	126%

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