Terraced SA4 3 beds 1 bath

Heol Maes Y Cerrig, Loughor, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£13,191

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£40,010

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,988	£9,168	£9,351	£9,585	£9,825	£46,916
Total Expenses	£6,064	£6,095	£6,123	£6,157	£6,192	£30,631
Profit Before Tax	£2,924	£3,073	£3,228	£3,428	£3,633	£16,285
Profit After Tax	£2,368	£2,489	£2,615	£2,777	£2,943	£13,191
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,718	£9,957	£12,024	£12,750	£11,753	£53,201
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	26%	120%

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