Terraced SA1 4 beds 6 baths

Carlton Terrace, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£92,450First Year

Profit From Rental Income

After 5 Years

£24,339

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£72,972

↗ 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	£19,140	£19,523	£20,011	£20,511	£21,024	£100,209
Total Expenses	£13,920	£13,970	£14,029	£14,090	£14,152	£70,160
Profit Before Tax	£5,220	£5,553	£5,982	£6,421	£6,872	£30,048
Profit After Tax	£4,228	£4,498	£4,845	£5,201	£5,566	£24,339
Change In Property Value	£8,700	£8,961	£15,383	£19,383	£20,546	£72,972
Net Return	£12,928	£13,459	£20,228	£24,584	£26,112	£97,311
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	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