Terraced SA6 3 beds 2 baths

Vera Road, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£9,440

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 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	£9,132	£9,315	£9,548	£9,786	£10,031	£47,811
Total Expenses	£7,166	£7,196	£7,230	£7,265	£7,300	£36,156
Profit Before Tax	£1,966	£2,119	£2,318	£2,521	£2,731	£11,655
Profit After Tax	£1,592	£1,716	£1,877	£2,042	£2,212	£9,440
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£5,942	£6,197	£9,569	£11,734	£12,485	£45,927
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	22%	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