Terraced SA2 4 beds 2 baths

De-Breos Street, Brynmill, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£15,438

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£13,440	£13,709	£14,052	£14,403	£14,763	£70,366
Total Expenses	£10,176	£10,214	£10,259	£10,305	£10,352	£51,306
Profit Before Tax	£3,264	£3,495	£3,792	£4,098	£4,411	£19,060
Profit After Tax	£2,644	£2,831	£3,072	£3,319	£3,573	£15,438
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,944	£9,320	£14,211	£17,355	£18,451	£68,280
Return From Rental Income (%)	4%	4%	5%	5%	5%	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