Semi Detached
SA2
3 beds
1 bath
Coedcelyn Road, Sketty, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£20,671
↗ 22%After 5 Years
Change In Property Value
£75,489
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,600 | £18,972 | £19,446 | £19,932 | £20,431 | £97,382 |
| Total Expenses | £14,263 | £14,311 | £14,369 | £14,429 | £14,489 | £71,861 |
| Profit Before Tax | £4,338 | £4,661 | £5,077 | £5,504 | £5,941 | £25,520 |
| Profit After Tax | £3,513 | £3,775 | £4,112 | £4,458 | £4,812 | £20,671 |
| Change In Property Value | £9,000 | £9,270 | £15,914 | £20,051 | £21,254 | £75,489 |
| Net Return | £12,513 | £13,045 | £20,026 | £24,509 | £26,067 | £96,160 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change