Terraced SA5 2 beds 1 bath

Llangyfelach Road, Treboeth, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,162

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 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	£8,376	£8,544	£8,757	£8,976	£9,200	£43,853
Total Expenses	£6,694	£6,722	£6,754	£6,787	£6,820	£33,777
Profit Before Tax	£1,682	£1,822	£2,003	£2,189	£2,380	£10,076
Profit After Tax	£1,363	£1,475	£1,622	£1,773	£1,928	£8,162
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£5,413	£5,647	£8,784	£10,796	£11,492	£42,132
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