Semi Detached SA1 3 beds 1 bath

Bonymaen Road, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£56,675First Year

Profit From Rental Income

After 5 Years

£18,847

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£51,047

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,081	£12,322	£12,631	£12,946	£61,824
Total Expenses	£7,637	£7,673	£7,707	£7,749	£7,791	£38,557
Profit Before Tax	£4,207	£4,408	£4,615	£4,882	£5,155	£23,268
Profit After Tax	£3,408	£3,570	£3,738	£3,954	£4,176	£18,847
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£8,958	£13,098	£15,743	£16,679	£15,416	£69,894
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%

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