Semi Detached
SA6
3 beds
1 bath
Grove Road, Clydach, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£58,350First YearProfit From Rental Income
£11,599
↗ 20%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,592 | £11,824 | £12,119 | £12,422 | £12,733 | £60,691 |
| Total Expenses | £9,197 | £9,232 | £9,272 | £9,314 | £9,355 | £46,371 |
| Profit Before Tax | £2,395 | £2,592 | £2,847 | £3,109 | £3,378 | £14,320 |
| Profit After Tax | £1,940 | £2,099 | £2,306 | £2,518 | £2,736 | £11,599 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £7,640 | £7,970 | £12,385 | £15,217 | £16,197 | £59,408 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change