Terraced
SA3
1 bed
1 bath
Clovelly Place, Newton, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£66,708First YearProfit From Rental Income
£21,383
↗ 32%After 5 Years
Change In Property Value
£59,312
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,536 | £13,807 | £14,083 | £14,435 | £14,796 | £70,656 |
| Total Expenses | £8,770 | £8,809 | £8,847 | £8,893 | £8,939 | £44,258 |
| Profit Before Tax | £4,766 | £4,998 | £5,236 | £5,542 | £5,856 | £26,398 |
| Profit After Tax | £3,861 | £4,048 | £4,241 | £4,489 | £4,744 | £21,383 |
| Change In Property Value | £6,449 | £11,070 | £13,948 | £14,785 | £13,060 | £59,312 |
| Net Return | £10,309 | £15,118 | £18,189 | £19,274 | £17,804 | £80,694 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change