Terraced SA7 1 bed 1 bath

Bronwydd, Birchgrove, Swansea SA7

Wales, Wales · SA7

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£8,081

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£24,820

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,875	£5,993	£6,143	£6,296	£30,067
Total Expenses	£3,970	£3,994	£4,016	£4,042	£4,068	£20,090
Profit Before Tax	£1,790	£1,881	£1,977	£2,101	£2,228	£9,977
Profit After Tax	£1,450	£1,524	£1,601	£1,702	£1,805	£8,081
Change In Property Value	£2,699	£4,632	£5,837	£6,187	£5,465	£24,820
Net Return	£4,148	£6,156	£7,438	£7,889	£7,270	£32,901
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	22%	27%	28%	26%	118%

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