Terraced SA4 3 beds 1 bath

High Street, Gorseinon, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£8,503

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,850	£9,071	£9,298	£9,530	£45,424
Total Expenses	£6,922	£6,951	£6,984	£7,017	£7,051	£34,926
Profit Before Tax	£1,754	£1,899	£2,087	£2,280	£2,479	£10,498
Profit After Tax	£1,421	£1,538	£1,690	£1,847	£2,008	£8,503
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,621	£5,864	£9,117	£11,204	£11,926	£43,731
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	102%

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