Semi Detached
SA2
3 beds
1 bath
Beaconsfield Way, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£85,450First YearProfit From Rental Income
£18,393
↗ 22%After 5 Years
Change In Property Value
£67,940
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,740 | £17,075 | £17,502 | £17,939 | £18,388 | £87,643 |
| Total Expenses | £12,886 | £12,931 | £12,985 | £13,039 | £13,095 | £64,936 |
| Profit Before Tax | £3,854 | £4,144 | £4,517 | £4,900 | £5,293 | £22,707 |
| Profit After Tax | £3,122 | £3,356 | £3,659 | £3,969 | £4,287 | £18,393 |
| Change In Property Value | £8,100 | £8,343 | £14,322 | £18,046 | £19,129 | £67,940 |
| Net Return | £11,222 | £11,699 | £17,981 | £22,015 | £23,416 | £86,332 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change