Terraced SA2 3 beds 2 baths

Aylesbury Road, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£70,075First Year

Profit From Rental Income

After 5 Years

£23,361

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£62,085

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,688	£14,982	£15,356	£15,740	£75,166
Total Expenses	£9,179	£9,221	£9,260	£9,308	£9,357	£46,326
Profit Before Tax	£5,221	£5,467	£5,721	£6,048	£6,383	£28,840
Profit After Tax	£4,229	£4,429	£4,634	£4,899	£5,170	£23,361
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£10,979	£16,016	£19,235	£20,375	£18,841	£85,445
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	122%

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