Semi Detached
SA4
2 beds
1 bath
Six Mills Avenue, Gorseinon, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£58,350First YearProfit From Rental Income
£16,506
↗ 28%After 5 Years
Change In Property Value
£52,427
↗ 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 | £11,400 | £11,628 | £11,861 | £12,157 | £12,461 | £59,507 |
| Total Expenses | £7,753 | £7,789 | £7,822 | £7,862 | £7,903 | £39,129 |
| Profit Before Tax | £3,647 | £3,839 | £4,039 | £4,295 | £4,558 | £20,377 |
| Profit After Tax | £2,954 | £3,110 | £3,271 | £3,479 | £3,692 | £16,506 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £8,654 | £12,895 | £15,600 | £16,548 | £15,236 | £68,933 |
| 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