Terraced SA1 3 beds 1 bath

14 Ysgol Street, Port Tennant, Swansea, West Glamorgan SA1

Wales, Wales · SA1

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£11,804

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 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	£7,596	£7,748	£7,903	£8,100	£8,303	£39,650
Total Expenses	£4,960	£4,987	£5,013	£5,043	£5,074	£25,078
Profit Before Tax	£2,636	£2,761	£2,890	£3,057	£3,229	£14,572
Profit After Tax	£2,135	£2,236	£2,341	£2,476	£2,615	£11,804
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,585	£8,159	£9,803	£10,386	£9,602	£43,536
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
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