Terraced SA2 2 beds 1 bath

Kimberley Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£68,400First Year

Profit From Rental Income

After 5 Years

£22,779

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£60,705

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,358	£14,645	£15,011	£15,386	£73,475
Total Expenses	£8,986	£9,027	£9,066	£9,113	£9,161	£45,352
Profit Before Tax	£5,090	£5,331	£5,579	£5,898	£6,225	£28,123
Profit After Tax	£4,123	£4,318	£4,519	£4,777	£5,042	£22,779
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£10,723	£15,648	£18,795	£19,910	£18,409	£83,484
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	122%

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