Detached
SA2
3 beds
2 baths
Gower Road, Killay, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£168,450First YearProfit From Rental Income
£62,094
↗ 37%After 5 Years
Change In Property Value
£137,966
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,996 | £34,676 | £35,369 | £36,254 | £37,160 | £177,455 |
| Total Expenses | £19,987 | £20,068 | £20,147 | £20,246 | £20,347 | £100,795 |
| Profit Before Tax | £14,009 | £14,608 | £15,222 | £16,008 | £16,813 | £76,660 |
| Profit After Tax | £11,347 | £11,833 | £12,330 | £12,966 | £13,618 | £62,094 |
| Change In Property Value | £15,000 | £25,750 | £32,445 | £34,392 | £30,379 | £137,966 |
| Net Return | £26,347 | £37,583 | £44,775 | £47,358 | £43,998 | £200,060 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 22% | 27% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change