Terraced SA1 5 beds 2 baths

Hanover Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£60,025First Year

Profit From Rental Income

After 5 Years

£15,696

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,134	£13,462	£13,798	£14,143	£67,413
Total Expenses	£9,524	£9,561	£9,605	£9,650	£9,695	£48,035
Profit Before Tax	£3,352	£3,572	£3,857	£4,149	£4,449	£19,378
Profit After Tax	£2,715	£2,893	£3,124	£3,360	£3,603	£15,696
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£8,565	£8,919	£13,468	£16,394	£17,418	£64,764
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	29%	108%

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