Semi Detached
SA1
3 beds
1 bath
Islwyn Road, Mayhill, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£8,349
↗ 22%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,164 | £8,368 | £8,577 | £8,792 | £41,905 |
| Total Expenses | £6,260 | £6,287 | £6,318 | £6,350 | £6,382 | £31,598 |
| Profit Before Tax | £1,744 | £1,877 | £2,050 | £2,227 | £2,409 | £10,307 |
| Profit After Tax | £1,413 | £1,520 | £1,660 | £1,804 | £1,952 | £8,349 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £5,163 | £5,383 | £8,291 | £10,159 | £10,807 | £39,802 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 22% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change