Semi Detached
SA5
4 beds
2 baths
Llangyfelach Road Treboeth, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£83,700First YearProfit From Rental Income
£23,856
↗ 29%After 5 Years
Change In Property Value
£73,122
↗ 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 | £15,900 | £16,218 | £16,542 | £16,956 | £17,380 | £82,996 |
| Total Expenses | £10,616 | £10,661 | £10,703 | £10,755 | £10,808 | £53,544 |
| Profit Before Tax | £5,284 | £5,557 | £5,839 | £6,201 | £6,572 | £29,452 |
| Profit After Tax | £4,280 | £4,501 | £4,730 | £5,023 | £5,323 | £23,856 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £12,230 | £18,149 | £21,925 | £23,250 | £21,424 | £96,978 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 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