Terraced SA2 6 beds 2 baths

Gwydr Crescent, Uplands, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£90,700First Year

Profit From Rental Income

After 5 Years

£30,155

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£78,641

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,605	£18,977	£19,451	£19,938	£95,211
Total Expenses	£11,494	£11,543	£11,590	£11,648	£11,708	£57,983
Profit Before Tax	£6,746	£7,062	£7,387	£7,803	£8,230	£37,228
Profit After Tax	£5,464	£5,720	£5,983	£6,321	£6,666	£30,155
Change In Property Value	£8,550	£14,678	£18,494	£19,603	£17,316	£78,641
Net Return	£14,014	£20,398	£24,477	£25,924	£23,983	£108,795
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	22%	27%	29%	26%	120%

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