Semi Detached
SA4
2 beds
1 bath
Llys Gwyn Faen, Gorseinon, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,565
↗ 28%After 5 Years
Change In Property Value
£44,149
↗ 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 | £9,600 | £9,792 | £9,988 | £10,238 | £10,493 | £50,111 |
| Total Expenses | £6,608 | £6,640 | £6,670 | £6,705 | £6,741 | £33,363 |
| Profit Before Tax | £2,992 | £3,152 | £3,318 | £3,533 | £3,752 | £16,747 |
| Profit After Tax | £2,424 | £2,553 | £2,688 | £2,861 | £3,039 | £13,565 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £7,224 | £10,793 | £13,070 | £13,867 | £12,761 | £57,715 |
| Return From Rental Income (%) | 5% | 5% | 5% | 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