Semi Detached SA2 3 beds 1 bath

56 Edgemoor Close, Upper Killay, Swansea, West Glamorgan SA2

Wales, Wales · SA2

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£7,925

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£26,214

↗ 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	£5,892	£6,010	£6,130	£6,283	£6,440	£30,756
Total Expenses	£4,146	£4,170	£4,192	£4,218	£4,245	£20,971
Profit Before Tax	£1,746	£1,840	£1,938	£2,065	£2,196	£9,785
Profit After Tax	£1,414	£1,490	£1,570	£1,673	£1,779	£7,925
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£4,264	£6,383	£7,734	£8,207	£7,551	£34,139
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	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