Terraced SA1 3 beds 1 bath

Baptist Well Place, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£34,600First Year

Profit From Rental Income

After 5 Years

£8,102

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£28,182

↗ 25%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,540	£7,728	£7,922	£8,120	£38,701
Total Expenses	£5,683	£5,709	£5,739	£5,769	£5,799	£28,699
Profit Before Tax	£1,709	£1,831	£1,990	£2,153	£2,320	£10,002
Profit After Tax	£1,384	£1,483	£1,612	£1,744	£1,879	£8,102
Change In Property Value	£3,360	£3,461	£5,941	£7,486	£7,935	£28,182
Net Return	£4,744	£4,944	£7,553	£9,229	£9,814	£36,284
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	27%	28%	105%

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