Terraced SA6 3 beds 1 bath

Lone Road, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,469

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,777

↗ 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	£10,716	£10,930	£11,204	£11,484	£11,771	£56,104
Total Expenses	£8,316	£8,349	£8,387	£8,426	£8,466	£41,945
Profit Before Tax	£2,400	£2,581	£2,816	£3,057	£3,305	£14,159
Profit After Tax	£1,944	£2,091	£2,281	£2,476	£2,677	£11,469
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£7,044	£7,344	£11,299	£13,839	£14,721	£54,246
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