Terraced SA5 3 beds 2 baths

Penderry Road, Penlan, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£9,278

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£37,744

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,486	£9,723	£9,966	£10,215	£48,691
Total Expenses	£7,381	£7,411	£7,446	£7,481	£7,517	£37,236
Profit Before Tax	£1,919	£2,075	£2,277	£2,485	£2,699	£11,455
Profit After Tax	£1,554	£1,680	£1,845	£2,013	£2,186	£9,278
Change In Property Value	£4,500	£4,635	£7,957	£10,026	£10,627	£37,744
Net Return	£6,054	£6,315	£9,801	£12,038	£12,813	£47,023
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	102%

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