Terraced SA1 2 beds 1 bath

Inkerman Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£36,550First Year

Profit From Rental Income

After 5 Years

£8,706

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£29,818

↗ 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	£7,824	£7,980	£8,180	£8,384	£8,594	£40,963
Total Expenses	£5,984	£6,011	£6,042	£6,073	£6,105	£30,215
Profit Before Tax	£1,840	£1,969	£2,138	£2,311	£2,489	£10,749
Profit After Tax	£1,490	£1,595	£1,732	£1,872	£2,016	£8,706
Change In Property Value	£3,555	£3,662	£6,286	£7,920	£8,395	£29,818
Net Return	£5,045	£5,257	£8,018	£9,792	£10,412	£38,524
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	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