Terraced SA6 3 beds 1 bath

Clase Road, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£4,654

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£21,388

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,459	£5,596	£5,735	£5,879	£28,021
Total Expenses	£4,408	£4,430	£4,454	£4,479	£4,504	£22,275
Profit Before Tax	£944	£1,029	£1,141	£1,256	£1,375	£5,746
Profit After Tax	£765	£834	£924	£1,018	£1,113	£4,654
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£3,315	£3,460	£5,433	£6,699	£7,135	£26,043
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	21%	25%	27%	98%

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