Semi Detached SA2 3 beds 1 bath

Dillwyn Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£24,304

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,504	£15,814	£16,130	£16,534	£16,947	£80,929
Total Expenses	£10,094	£10,138	£10,180	£10,230	£10,282	£50,924
Profit Before Tax	£5,410	£5,676	£5,951	£6,303	£6,665	£30,005
Profit After Tax	£4,382	£4,598	£4,820	£5,106	£5,398	£24,304
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£11,882	£17,473	£21,043	£22,302	£20,588	£93,287
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	22%	27%	28%	26%	119%

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