Terraced SA3 3 beds 2 baths

Gonhil, West Cross, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£11,015

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 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	£7,560	£7,711	£7,865	£8,062	£8,264	£39,462
Total Expenses	£5,117	£5,145	£5,170	£5,200	£5,231	£25,864
Profit Before Tax	£2,443	£2,567	£2,695	£2,862	£3,032	£13,599
Profit After Tax	£1,979	£2,079	£2,183	£2,318	£2,456	£11,015
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,579	£8,259	£9,970	£10,572	£9,747	£44,127
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	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