Semi Detached SA1 2 beds 1 bath

Scotts Road, Swansea, West Glamorgan SA1

Wales, Wales · SA1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£18,265

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£49,668

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,750	£11,985	£12,285	£12,592	£60,133
Total Expenses	£7,444	£7,479	£7,513	£7,553	£7,595	£37,583
Profit Before Tax	£4,077	£4,271	£4,473	£4,732	£4,998	£22,550
Profit After Tax	£3,302	£3,460	£3,623	£3,833	£4,048	£18,265
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£8,702	£12,730	£15,303	£16,214	£14,985	£67,933
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	124%

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