Semi Detached SA6 3 beds 1 bath

Clos Rhymni, Cwmrhydyceirw, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£66,708First Year

Profit From Rental Income

After 5 Years

£13,406

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,088

↗ 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	£13,116	£13,378	£13,713	£14,056	£14,407	£68,670
Total Expenses	£10,340	£10,377	£10,422	£10,467	£10,513	£52,118
Profit Before Tax	£2,776	£3,001	£3,291	£3,589	£3,894	£16,551
Profit After Tax	£2,249	£2,431	£2,666	£2,907	£3,154	£13,406
Change In Property Value	£6,449	£6,642	£11,402	£14,367	£15,229	£54,088
Net Return	£8,697	£9,073	£14,068	£17,273	£18,383	£67,494
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	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