Semi Detached SA4 4 beds 2 baths

Bolgoed Road, Pontarddulais, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£29,737

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,890	£20,288	£20,795	£21,315	£101,788
Total Expenses	£12,907	£12,958	£13,008	£13,070	£13,132	£65,075
Profit Before Tax	£6,593	£6,932	£7,279	£7,725	£8,183	£36,712
Profit After Tax	£5,340	£5,615	£5,896	£6,258	£6,628	£29,737
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£15,090	£22,352	£26,986	£28,612	£26,375	£119,415
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	21%	26%	27%	25%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change