Semi Detached
SA6
3 beds
1 bath
Clos Rhymni, Cwmrhydyceirw, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£60,025First YearProfit From Rental Income
£11,940
↗ 20%After 5 Years
Change In Property Value
£49,068
↗ 25%After 5 Years
Return On Investment
102%
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 | £11,892 | £12,130 | £12,433 | £12,744 | £13,063 | £62,261 |
| Total Expenses | £9,426 | £9,461 | £9,502 | £9,544 | £9,587 | £47,520 |
| Profit Before Tax | £2,466 | £2,669 | £2,931 | £3,200 | £3,476 | £14,741 |
| Profit After Tax | £1,998 | £2,162 | £2,374 | £2,592 | £2,815 | £11,940 |
| Change In Property Value | £5,850 | £6,026 | £10,344 | £13,033 | £13,815 | £49,068 |
| Net Return | £7,848 | £8,187 | £12,718 | £15,625 | £16,631 | £61,008 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change