Terraced SA7 2 beds 1 bath

Cwrt Hocys, Llansamlet, Swansea SA7

Wales, Wales · SA7

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£9,603

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,964	£9,143	£9,372	£9,606	£9,846	£46,932
Total Expenses	£6,951	£6,980	£7,014	£7,048	£7,083	£35,076
Profit Before Tax	£2,013	£2,163	£2,358	£2,558	£2,763	£11,855
Profit After Tax	£1,631	£1,752	£1,910	£2,072	£2,238	£9,603
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,831	£6,078	£9,336	£11,429	£12,157	£44,831
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	22%	27%	28%	104%

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