Terraced SA7 3 beds 1 bath

Peniel Green Road, Peniel Green, Swansea SA7

Wales, Wales · SA7

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£11,472

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,834	£7,990	£8,190	£8,395	£40,089
Total Expenses	£5,129	£5,157	£5,183	£5,213	£5,244	£25,926
Profit Before Tax	£2,551	£2,677	£2,807	£2,977	£3,150	£14,162
Profit After Tax	£2,066	£2,168	£2,274	£2,411	£2,552	£11,472
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,666	£8,348	£10,061	£10,665	£9,843	£44,583
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	120%

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