Terraced SA1 6 beds 2 baths

St. Helens Avenue, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£85,100First Year

Profit From Rental Income

After 5 Years

£30,413

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£74,226

↗ 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	£17,760	£18,115	£18,478	£18,939	£19,413	£92,705
Total Expenses	£10,931	£10,979	£11,026	£11,082	£11,140	£55,158
Profit Before Tax	£6,829	£7,136	£7,452	£7,857	£8,273	£37,547
Profit After Tax	£5,531	£5,780	£6,036	£6,364	£6,701	£30,413
Change In Property Value	£8,070	£13,854	£17,455	£18,503	£16,344	£74,226
Net Return	£13,601	£19,634	£23,491	£24,867	£23,045	£104,639
Return From Rental Income (%)	6%	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