Semi Detached SA3 2 beds 1 bath

Summercliff Chalets, Caswell Bay, Swansea, West Glamorgan SA3

Wales, Wales · SA3

Initial Investment

First Year

£45,998First Year

Profit From Rental Income

After 5 Years

£8,684

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,743

↗ 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	£9,144	£9,327	£9,560	£9,799	£10,044	£47,874
Total Expenses	£7,365	£7,395	£7,429	£7,464	£7,499	£37,153
Profit Before Tax	£1,779	£1,932	£2,131	£2,335	£2,545	£10,721
Profit After Tax	£1,441	£1,565	£1,726	£1,891	£2,061	£8,684
Change In Property Value	£4,500	£4,635	£7,956	£10,025	£10,627	£37,743
Net Return	£5,940	£6,199	£9,682	£11,916	£12,688	£46,427
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	28%	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