Semi Detached SA5 3 beds 1 bath

Denver Road, Fforestfach, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£15,526

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£49,668

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£11,016	£11,236	£11,517	£11,805	£56,375
Total Expenses	£7,372	£7,406	£7,438	£7,476	£7,516	£37,207
Profit Before Tax	£3,429	£3,610	£3,798	£4,041	£4,289	£19,167
Profit After Tax	£2,777	£2,924	£3,077	£3,273	£3,474	£15,526
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£8,177	£12,194	£14,757	£15,654	£14,411	£65,193
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	22%	27%	28%	26%	119%

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