Terraced SA1 5 beds 2 baths

King Edward's Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£80,200First Year

Profit From Rental Income

After 5 Years

£21,169

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,165

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,836	£17,173	£17,602	£18,042	£18,493	£88,146
Total Expenses	£12,301	£12,346	£12,400	£12,455	£12,510	£62,011
Profit Before Tax	£4,535	£4,827	£5,202	£5,588	£5,983	£26,135
Profit After Tax	£3,674	£3,910	£4,214	£4,526	£4,846	£21,169
Change In Property Value	£7,650	£7,880	£13,526	£17,043	£18,066	£64,165
Net Return	£11,324	£11,789	£17,740	£21,569	£22,912	£85,335
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	29%	106%

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