Terraced SA5 2 beds 1 bath

Middle Road, Cwmbwrla, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,000

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,589	£7,779	£7,973	£8,172	£38,953
Total Expenses	£6,005	£6,031	£6,061	£6,092	£6,122	£30,311
Profit Before Tax	£1,435	£1,557	£1,717	£1,881	£2,050	£8,642
Profit After Tax	£1,162	£1,262	£1,391	£1,524	£1,661	£7,000
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£4,762	£4,970	£7,757	£9,544	£10,162	£37,195
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	27%	101%

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