Terraced SA2 5 beds 2 baths

Vivian Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£83,700First Year

Profit From Rental Income

After 5 Years

£27,875

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£73,122

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,956	£17,295	£17,641	£18,082	£18,534	£88,508
Total Expenses	£10,722	£10,768	£10,813	£10,868	£10,924	£54,095
Profit Before Tax	£6,234	£6,527	£6,828	£7,214	£7,610	£34,413
Profit After Tax	£5,050	£5,287	£5,531	£5,844	£6,164	£27,875
Change In Property Value	£7,950	£13,648	£17,196	£18,228	£16,101	£73,122
Net Return	£13,000	£18,934	£22,726	£24,071	£22,266	£100,997
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	121%

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