Terraced SA6 3 beds 1 bath

Lone Road, Clydach SA6

Wales, Wales · SA6

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£13,739

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£40,010

↗ 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	£9,132	£9,315	£9,501	£9,738	£9,982	£47,668
Total Expenses	£6,079	£6,109	£6,138	£6,172	£6,207	£30,706
Profit Before Tax	£3,053	£3,205	£3,363	£3,566	£3,774	£16,962
Profit After Tax	£2,473	£2,596	£2,724	£2,888	£3,057	£13,739
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,823	£10,064	£12,133	£12,862	£11,867	£53,749
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%

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