Semi Detached SA4 3 beds 1 bath

20 Llys Aneirin, Gorseinon, Swansea, West Glamorgan SA4

Wales, Wales · SA4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£12,095

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£40,010

↗ 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	£8,700	£8,874	£9,051	£9,278	£9,510	£45,413
Total Expenses	£6,035	£6,065	£6,093	£6,126	£6,160	£30,481
Profit Before Tax	£2,665	£2,809	£2,958	£3,151	£3,349	£14,932
Profit After Tax	£2,158	£2,275	£2,396	£2,553	£2,713	£12,095
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,508	£9,743	£11,805	£12,526	£11,523	£52,105
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	22%	27%	28%	26%	117%

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