Terraced SA1 5 beds 2 baths

Mount Pleasant, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,393

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£42,777

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,444	£11,731	£12,024	£12,324	£58,743
Total Expenses	£8,367	£8,401	£8,440	£8,480	£8,521	£42,209
Profit Before Tax	£2,853	£3,044	£3,290	£3,543	£3,803	£16,534
Profit After Tax	£2,311	£2,465	£2,665	£2,870	£3,081	£13,393
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£7,411	£7,718	£11,683	£14,232	£15,125	£56,170
Return From Rental Income (%)	4%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	29%	108%

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