Terraced SA1 3 beds 1 bath

Watkin Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,832

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 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	£7,920	£8,078	£8,280	£8,487	£8,700	£41,466
Total Expenses	£6,053	£6,080	£6,111	£6,143	£6,175	£30,562
Profit Before Tax	£1,867	£1,998	£2,169	£2,344	£2,525	£10,903
Profit After Tax	£1,512	£1,618	£1,757	£1,899	£2,045	£8,832
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£5,112	£5,326	£8,122	£9,919	£10,547	£39,027
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	22%	27%	29%	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