Semi Detached SA4 3 beds 2 baths

Grenfell Avenue, Gorseinon, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£10,135

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£34,492

↗ 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	£7,500	£7,650	£7,803	£7,998	£8,198	£39,149
Total Expenses	£5,272	£5,299	£5,325	£5,355	£5,386	£26,637
Profit Before Tax	£2,228	£2,351	£2,478	£2,643	£2,812	£12,512
Profit After Tax	£1,805	£1,904	£2,007	£2,141	£2,278	£10,135
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£5,555	£8,342	£10,118	£10,739	£9,873	£44,627
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