Terraced SA5 2 beds 1 bath

Cecil Street, Manselton, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,440

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,519

↗ 25%After 5 Years

Return On Investment

103%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,441	£10,702	£10,969	£11,244	£53,591
Total Expenses	£8,070	£8,102	£8,139	£8,177	£8,215	£40,702
Profit Before Tax	£2,166	£2,339	£2,563	£2,793	£3,029	£12,889
Profit After Tax	£1,754	£1,894	£2,076	£2,262	£2,453	£10,440
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£6,704	£6,993	£10,828	£13,290	£14,143	£51,959
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change