Detached
SA6
4 beds
0 baths
Wheatsheaf Drive, Ynysforgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£38,413
↗ 37%After 5 Years
Change In Property Value
£89,678
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,780 | £22,216 | £22,660 | £23,226 | £23,807 | £113,689 |
| Total Expenses | £13,135 | £13,191 | £13,246 | £13,313 | £13,381 | £66,266 |
| Profit Before Tax | £8,645 | £9,025 | £9,414 | £9,914 | £10,426 | £47,423 |
| Profit After Tax | £7,003 | £7,310 | £7,626 | £8,030 | £8,445 | £38,413 |
| Change In Property Value | £9,750 | £16,738 | £21,089 | £22,355 | £19,747 | £89,678 |
| Net Return | £16,753 | £24,047 | £28,715 | £30,385 | £28,191 | £128,091 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change