Terraced SA6 3 beds 2 baths

Neath Road, Swansea, West Glamorgan SA6

Wales, Wales · SA6

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£7,755

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 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	£5,676	£5,790	£5,905	£6,053	£6,204	£29,628
Total Expenses	£3,963	£3,987	£4,009	£4,034	£4,060	£20,054
Profit Before Tax	£1,713	£1,802	£1,896	£2,019	£2,144	£9,574
Profit After Tax	£1,387	£1,460	£1,536	£1,635	£1,737	£7,755
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£4,087	£6,095	£7,376	£7,826	£7,205	£32,589
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	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