Terraced SA1 4 beds 2 baths

Windmill Terrace, St Thomas, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£12,047

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,441	£10,702	£10,969	£11,244	£53,591
Total Expenses	£7,673	£7,705	£7,742	£7,780	£7,818	£38,718
Profit Before Tax	£2,563	£2,736	£2,960	£3,190	£3,426	£14,873
Profit After Tax	£2,076	£2,216	£2,397	£2,584	£2,775	£12,047
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£6,726	£7,005	£10,619	£12,943	£13,756	£51,050
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	22%	27%	29%	107%

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