Terraced SA3 2 beds 1 bath

Hatherleigh Drive, Newton, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£61,683First Year

Profit From Rental Income

After 5 Years

£13,847

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,313

↗ 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	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£9,693	£9,730	£9,773	£9,816	£9,861	£48,873
Profit Before Tax	£2,907	£3,122	£3,401	£3,686	£3,979	£17,095
Profit After Tax	£2,355	£2,529	£2,755	£2,986	£3,223	£13,847
Change In Property Value	£5,999	£6,178	£10,606	£13,364	£14,166	£50,313
Net Return	£8,353	£8,708	£13,361	£16,350	£17,389	£64,160
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