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

£13,452

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

104%

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	£12,847	£13,168	£13,497	£64,335
Total Expenses	£9,465	£9,502	£9,544	£9,587	£9,630	£47,727
Profit Before Tax	£2,823	£3,032	£3,304	£3,582	£3,867	£16,607
Profit After Tax	£2,286	£2,456	£2,676	£2,901	£3,132	£13,452
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£8,136	£8,482	£13,020	£15,934	£16,948	£62,519
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	22%	27%	28%	104%

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