Detached SA2 3 beds 1 bath

Lon Mafon, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£30,012

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,344	£17,691	£18,133	£18,587	£88,759
Total Expenses	£10,244	£10,291	£10,336	£10,390	£10,446	£51,707
Profit Before Tax	£6,760	£7,053	£7,355	£7,743	£8,140	£37,052
Profit After Tax	£5,475	£5,713	£5,958	£6,272	£6,594	£30,012
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£12,975	£18,588	£22,180	£23,468	£21,783	£98,995
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	17%	24%	28%	30%	28%	126%

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