Semi Detached
SA2
3 beds
1 bath
Goetre Fawr Road, Killay, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,557
↗ 21%After 5 Years
Change In Property Value
£45,293
↗ 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 | £11,160 | £11,383 | £11,668 | £11,959 | £12,258 | £58,429 |
| Total Expenses | £8,758 | £8,791 | £8,831 | £8,871 | £8,911 | £44,161 |
| Profit Before Tax | £2,403 | £2,592 | £2,837 | £3,089 | £3,347 | £14,268 |
| Profit After Tax | £1,946 | £2,099 | £2,298 | £2,502 | £2,711 | £11,557 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £7,346 | £7,661 | £11,846 | £14,533 | £15,464 | £56,850 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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