Semi Detached
SA2
3 beds
1 bath
Y Berllan, Dunvant, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£29,570
↗ 31%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,600 | £18,972 | £19,351 | £19,835 | £20,331 | £97,090 |
| Total Expenses | £12,013 | £12,062 | £12,110 | £12,169 | £12,229 | £60,584 |
| Profit Before Tax | £6,588 | £6,910 | £7,241 | £7,666 | £8,102 | £36,506 |
| Profit After Tax | £5,336 | £5,597 | £5,865 | £6,209 | £6,562 | £29,570 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £14,336 | £21,047 | £25,332 | £26,844 | £24,790 | £112,349 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 22% | 26% | 28% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change