Terraced SA6 2 beds 1 bath

Cwm Level Road, Plasmarl, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£3,492

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

96%

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	£4,416	£4,504	£4,617	£4,732	£4,851	£23,120
Total Expenses	£3,719	£3,739	£3,761	£3,784	£3,806	£18,809
Profit Before Tax	£697	£765	£856	£949	£1,044	£4,311
Profit After Tax	£565	£620	£693	£768	£846	£3,492
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£2,665	£2,783	£4,406	£5,447	£5,805	£21,106
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	20%	25%	26%	96%

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