Semi Detached
SA4
3 beds
1 bath
George Manning Way, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,546
↗ 28%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,404 | £10,612 | £10,877 | £11,149 | £53,243 |
| Total Expenses | £6,990 | £7,023 | £7,054 | £7,091 | £7,129 | £35,285 |
| Profit Before Tax | £3,210 | £3,381 | £3,558 | £3,787 | £4,021 | £17,957 |
| Profit After Tax | £2,600 | £2,739 | £2,882 | £3,067 | £3,257 | £14,546 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £7,700 | £11,494 | £13,914 | £14,760 | £13,586 | £61,454 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change