Semi Detached SA2 3 beds 1 bath

Dillwyn Road, Sketty, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£16,889

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£62,907

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,504	£15,814	£16,209	£16,615	£17,030	£81,172
Total Expenses	£11,969	£12,012	£12,062	£12,113	£12,166	£60,322
Profit Before Tax	£3,535	£3,802	£4,147	£4,501	£4,864	£20,850
Profit After Tax	£2,863	£3,080	£3,359	£3,646	£3,940	£16,889
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£10,363	£10,805	£16,621	£20,355	£21,652	£79,796
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	21%	26%	28%	102%

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