Terraced SA2 6 beds 3 baths

Finsbury Terrace, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£95,932First Year

Profit From Rental Income

After 5 Years

£31,860

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£82,766

↗ 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	£19,200	£19,584	£19,976	£20,475	£20,987	£100,222
Total Expenses	£12,071	£12,122	£12,171	£12,232	£12,293	£60,889
Profit Before Tax	£7,129	£7,462	£7,804	£8,243	£8,693	£39,333
Profit After Tax	£5,775	£6,044	£6,322	£6,677	£7,042	£31,860
Change In Property Value	£8,999	£15,447	£19,464	£20,632	£18,225	£82,766
Net Return	£14,773	£21,492	£25,785	£27,309	£25,266	£114,625
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
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