Terraced SA1 3 beds 1 bath

Kilvey Terrace, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£16,010

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£41,390

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,300	£10,557	£10,821	£51,677
Total Expenses	£6,316	£6,349	£6,379	£6,415	£6,452	£31,911
Profit Before Tax	£3,584	£3,749	£3,921	£4,142	£4,369	£19,766
Profit After Tax	£2,903	£3,037	£3,176	£3,355	£3,539	£16,010
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£7,403	£10,762	£12,909	£13,673	£12,653	£57,400
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	30%	28%	125%

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