Semi Detached SA5 3 beds 1 bath

Roger Street, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£65,048First Year

Profit From Rental Income

After 5 Years

£12,233

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,841

↗ 25%After 5 Years

Return On Investment

100%

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	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£10,092	£10,128	£10,171	£10,215	£10,259	£50,865
Profit Before Tax	£2,508	£2,724	£3,002	£3,288	£3,581	£15,103
Profit After Tax	£2,032	£2,206	£2,432	£2,663	£2,900	£12,233
Change In Property Value	£6,300	£6,489	£11,139	£14,035	£14,877	£52,841
Net Return	£8,332	£8,695	£13,571	£16,698	£17,778	£65,074
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	27%	100%

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