Terraced SA3 2 beds 1 bath

Sarlou Close, Mumbles, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£60,025First Year

Profit From Rental Income

After 5 Years

£19,233

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,807

↗ 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	£12,288	£12,534	£12,784	£13,104	£13,432	£64,142
Total Expenses	£8,003	£8,040	£8,075	£8,118	£8,161	£40,397
Profit Before Tax	£4,285	£4,494	£4,709	£4,986	£5,270	£23,745
Profit After Tax	£3,471	£3,640	£3,814	£4,039	£4,269	£19,233
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£9,321	£13,682	£16,468	£17,452	£16,117	£73,040
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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