Terraced SA5 4 beds 1 bath

Conway Road, Penlan, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,630

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£35,871

↗ 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	£8,064	£8,225	£8,390	£8,600	£8,815	£42,093
Total Expenses	£5,489	£5,518	£5,544	£5,576	£5,608	£27,735
Profit Before Tax	£2,575	£2,708	£2,845	£3,024	£3,206	£14,358
Profit After Tax	£2,086	£2,193	£2,305	£2,449	£2,597	£11,630
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£5,986	£8,888	£10,740	£11,391	£10,496	£47,501
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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