Semi Detached
SA4
3 beds
1 bath
Dyffryn Road, Gorseinon, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£65,050First YearProfit From Rental Income
£18,466
↗ 28%After 5 Years
Change In Property Value
£57,946
↗ 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 | £12,600 | £12,852 | £13,109 | £13,437 | £13,773 | £65,770 |
| Total Expenses | £8,517 | £8,554 | £8,590 | £8,634 | £8,678 | £42,973 |
| Profit Before Tax | £4,083 | £4,298 | £4,519 | £4,803 | £5,095 | £22,797 |
| Profit After Tax | £3,307 | £3,481 | £3,660 | £3,891 | £4,127 | £18,466 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £9,607 | £14,296 | £17,287 | £18,335 | £16,886 | £76,412 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change