Terraced SA2 6 beds 3 baths

Finsbury Terrace, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£95,932First Year

Profit From Rental Income

After 5 Years

£22,969

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£75,476

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,584	£20,074	£20,575	£21,090	£100,523
Total Expenses	£14,321	£14,370	£14,430	£14,491	£14,553	£72,166
Profit Before Tax	£4,879	£5,214	£5,643	£6,084	£6,536	£28,357
Profit After Tax	£3,952	£4,223	£4,571	£4,928	£5,295	£22,969
Change In Property Value	£8,999	£9,268	£15,911	£20,048	£21,251	£75,476
Net Return	£12,951	£13,491	£20,482	£24,976	£26,545	£98,445
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	21%	26%	28%	103%

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