Terraced SA5 3 beds 1 bath

Pentregethin Road, Cwmbwrla, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£7,390

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,580	£5,692	£5,805	£5,951	£6,099	£29,127
Total Expenses	£3,954	£3,977	£3,999	£4,024	£4,050	£20,004
Profit Before Tax	£1,626	£1,714	£1,806	£1,927	£2,050	£9,123
Profit After Tax	£1,317	£1,388	£1,463	£1,561	£1,660	£7,390
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£4,017	£6,023	£7,303	£7,751	£7,129	£32,224
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	22%	26%	28%	25%	115%

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