Semi Detached SA4 4 beds 2 baths

Bolgoed Road, Pontarddulais, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£102,950First Year

Profit From Rental Income

After 5 Years

£19,748

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£80,521

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,584	£20,074	£20,575	£21,090	£100,523
Total Expenses	£15,116	£15,166	£15,226	£15,287	£15,349	£76,143
Profit Before Tax	£4,084	£4,418	£4,848	£5,289	£5,741	£24,380
Profit After Tax	£3,308	£3,579	£3,927	£4,284	£4,650	£19,748
Change In Property Value	£9,600	£9,888	£16,974	£21,388	£22,671	£80,521
Net Return	£12,908	£13,467	£20,901	£25,672	£27,321	£100,269
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	20%	25%	27%	97%

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