Semi Detached SA2 3 beds 1 bath

Beaconsfield Way, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£85,450First Year

Profit From Rental Income

After 5 Years

£26,401

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£74,502

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,740	£17,075	£17,416	£17,852	£18,298	£87,381
Total Expenses	£10,861	£10,907	£10,952	£11,006	£11,061	£54,787
Profit Before Tax	£5,879	£6,168	£6,465	£6,846	£7,237	£32,594
Profit After Tax	£4,762	£4,996	£5,236	£5,545	£5,862	£26,401
Change In Property Value	£8,100	£13,905	£17,520	£18,572	£16,405	£74,502
Net Return	£12,862	£18,901	£22,757	£24,117	£22,267	£100,903
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	27%	28%	26%	118%

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