Terraced SA1 4 beds 2 baths

Rhondda Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£58,350First Year

Profit From Rental Income

After 5 Years

£15,217

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 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	£12,540	£12,791	£13,111	£13,438	£13,774	£65,654
Total Expenses	£9,292	£9,329	£9,372	£9,415	£9,460	£46,867
Profit Before Tax	£3,248	£3,462	£3,739	£4,023	£4,315	£18,787
Profit After Tax	£2,631	£2,804	£3,029	£3,259	£3,495	£15,217
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£8,331	£8,675	£13,107	£15,958	£16,956	£63,027
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