Detached SA4 5 beds 3 baths

Bolgoed Road, Pontarddulais, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£31,719

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£77,261

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,850	£19,227	£19,707	£20,200	£96,463
Total Expenses	£11,357	£11,406	£11,454	£11,513	£11,573	£57,304
Profit Before Tax	£7,123	£7,443	£7,772	£8,194	£8,627	£39,160
Profit After Tax	£5,770	£6,029	£6,295	£6,637	£6,988	£31,719
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£14,170	£20,449	£24,465	£25,897	£24,000	£108,980
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	29%	27%	123%

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