Semi Detached SA4 2 beds 2 baths

Pencaecrwn Road, Gorseinon, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£9,645

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,344	£7,491	£7,678	£7,870	£37,583
Total Expenses	£5,081	£5,108	£5,133	£5,162	£5,192	£25,676
Profit Before Tax	£2,119	£2,236	£2,358	£2,516	£2,678	£11,907
Profit After Tax	£1,716	£1,811	£1,910	£2,038	£2,169	£9,645
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,316	£7,991	£9,697	£10,292	£9,460	£42,757
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	22%	26%	28%	26%	116%

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