Terraced SA7 4 beds 2 baths

Peniel Green Road, Llansamlet, Swansea SA7

Wales, Wales · SA7

Initial Investment

First Year

£70,075First Year

Profit From Rental Income

After 5 Years

£16,692

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,616

↗ 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	£14,400	£14,688	£15,055	£15,432	£15,817	£75,392
Total Expenses	£10,867	£10,907	£10,955	£11,003	£11,052	£54,784
Profit Before Tax	£3,533	£3,781	£4,101	£4,428	£4,765	£20,608
Profit After Tax	£2,862	£3,062	£3,321	£3,587	£3,860	£16,692
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£9,612	£10,015	£15,257	£18,625	£19,800	£73,309
Return From Rental Income (%)	4%	4%	5%	5%	6%	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