Detached SA2 3 beds 2 baths

Gower Road, Killay, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£168,450First Year

Profit From Rental Income

After 5 Years

£47,297

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£125,814

↗ 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	£33,996	£34,676	£35,543	£36,431	£37,342	£177,988
Total Expenses	£23,737	£23,817	£23,914	£24,014	£24,116	£119,597
Profit Before Tax	£10,259	£10,859	£11,629	£12,418	£13,227	£58,391
Profit After Tax	£8,310	£8,796	£9,419	£10,058	£10,714	£47,297
Change In Property Value	£15,000	£15,450	£26,523	£33,418	£35,423	£125,814
Net Return	£23,310	£24,246	£35,942	£43,477	£46,137	£173,111
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	26%	27%	103%

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