Semi Detached SA1 3 beds 1 bath

Lydford Avenue, St. Thomas, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,931

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

106%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,750	£12,044	£12,345	£12,654	£60,314
Total Expenses	£8,794	£8,828	£8,868	£8,909	£8,951	£44,350
Profit Before Tax	£2,727	£2,922	£3,176	£3,436	£3,703	£15,964
Profit After Tax	£2,208	£2,367	£2,573	£2,783	£3,000	£12,931
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£7,608	£7,929	£12,121	£14,814	£15,752	£58,224
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	14%	22%	27%	29%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change