Semi Detached SA2 3 beds 1 bath

Coedcelyn Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£32,203

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,148	£20,551	£20,962	£21,486	£22,023	£105,170
Total Expenses	£12,972	£13,024	£13,076	£13,139	£13,203	£65,414
Profit Before Tax	£7,176	£7,526	£7,886	£8,347	£8,820	£39,756
Profit After Tax	£5,813	£6,096	£6,388	£6,761	£7,144	£32,203
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£15,563	£22,834	£27,477	£29,116	£26,891	£121,881
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	26%	28%	26%	116%

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