Terraced SA1 6 beds 2 baths

St. Helens Avenue, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£85,100First Year

Profit From Rental Income

After 5 Years

£22,446

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£67,688

↗ 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	£17,760	£18,115	£18,568	£19,032	£19,508	£92,984
Total Expenses	£12,949	£12,996	£13,052	£13,109	£13,167	£65,272
Profit Before Tax	£4,811	£5,120	£5,516	£5,923	£6,341	£27,712
Profit After Tax	£3,897	£4,147	£4,468	£4,798	£5,136	£22,446
Change In Property Value	£8,070	£8,312	£14,269	£17,979	£19,058	£67,688
Net Return	£11,967	£12,459	£18,737	£22,777	£24,194	£90,134
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	28%	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