Terraced SA3 2 beds 1 bath

Clifton Terrace, Mumbles, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£95,950First Year

Profit From Rental Income

After 5 Years

£21,816

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£75,489

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,278	£19,760	£20,254	£20,760	£98,952
Total Expenses	£14,293	£14,342	£14,401	£14,461	£14,522	£72,019
Profit Before Tax	£4,608	£4,936	£5,359	£5,793	£6,238	£26,934
Profit After Tax	£3,732	£3,998	£4,341	£4,692	£5,053	£21,816
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£12,732	£13,268	£20,254	£24,743	£26,307	£97,305
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	21%	26%	27%	101%

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