Semi Detached SA1 3 beds 1 bath

Gwili Terrace, Mayhill, Swansea, City And County Of Swansea. SA1

Wales, Wales · SA1

Initial Investment

First Year

£33,998First Year

Profit From Rental Income

After 5 Years

£7,096

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£27,678

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,185	£7,365	£7,549	£7,737	£36,879
Total Expenses	£5,568	£5,594	£5,623	£5,652	£5,682	£28,119
Profit Before Tax	£1,476	£1,591	£1,742	£1,896	£2,056	£8,760
Profit After Tax	£1,195	£1,289	£1,411	£1,536	£1,665	£7,096
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,678
Net Return	£4,495	£4,687	£7,246	£8,888	£9,458	£34,774
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	102%

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