Terraced SA1 2 beds 1 bath

Cefn Road, Bonymaen, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£7,551

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£22,075

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,280	£5,386	£5,493	£5,631	£5,771	£27,561
Total Expenses	£3,602	£3,625	£3,646	£3,670	£3,695	£18,238
Profit Before Tax	£1,678	£1,761	£1,847	£1,960	£2,076	£9,323
Profit After Tax	£1,359	£1,426	£1,496	£1,588	£1,682	£7,551
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,759	£5,546	£6,687	£7,091	£6,543	£29,626
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	28%	26%	119%

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