Terraced SA5 3 beds 1 bath

10 Cross Street, Brynhyfryd, Swansea, West Glamorgan SA5

Wales, Wales · SA5

Initial Investment

First Year

£22,900First Year

Profit From Rental Income

After 5 Years

£5,587

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£20,143

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,524	£4,614	£4,707	£4,824	£4,945	£23,615
Total Expenses	£3,301	£3,323	£3,342	£3,364	£3,387	£16,718
Profit Before Tax	£1,223	£1,292	£1,365	£1,460	£1,558	£6,897
Profit After Tax	£990	£1,046	£1,105	£1,183	£1,262	£5,587
Change In Property Value	£2,190	£3,760	£4,737	£5,021	£4,435	£20,143
Net Return	£3,180	£4,806	£5,842	£6,204	£5,697	£25,730
Return From Rental Income (%)	4%	5%	5%	5%	6%	24%
Total Net Return (%)	14%	21%	26%	27%	25%	112%

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