Semi Detached
SA4
2 beds
1 bath
Brynymor Road, Loughor, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,625
↗ 27%After 5 Years
Change In Property Value
£35,871
↗ 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 | £7,800 | £7,956 | £8,115 | £8,318 | £8,526 | £40,715 |
| Total Expenses | £5,463 | £5,491 | £5,517 | £5,548 | £5,579 | £27,598 |
| Profit Before Tax | £2,337 | £2,465 | £2,598 | £2,770 | £2,947 | £13,117 |
| Profit After Tax | £1,893 | £1,997 | £2,104 | £2,244 | £2,387 | £10,625 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £5,793 | £8,692 | £10,540 | £11,186 | £10,285 | £46,496 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 26% | 28% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change