Terraced SA1 6 beds 6 baths

Mansel Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£27,555

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£81,779

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,456	£21,885	£22,432	£22,993	£23,568	£112,334
Total Expenses	£15,540	£15,594	£15,660	£15,727	£15,795	£78,316
Profit Before Tax	£5,916	£6,291	£6,772	£7,266	£7,773	£34,018
Profit After Tax	£4,792	£5,095	£5,486	£5,886	£6,296	£27,555
Change In Property Value	£9,750	£10,043	£17,240	£21,722	£23,025	£81,779
Net Return	£14,542	£15,138	£22,725	£27,608	£29,321	£109,334
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	22%	26%	28%	104%

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