Detached
SA4
5 beds
3 baths
Bolgoed Road, Pontarddulais, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£88,950First YearProfit From Rental Income
£23,427
↗ 26%After 5 Years
Change In Property Value
£70,456
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,480 | £18,850 | £19,321 | £19,804 | £20,299 | £96,753 |
| Total Expenses | £13,457 | £13,505 | £13,563 | £13,623 | £13,683 | £67,831 |
| Profit Before Tax | £5,023 | £5,344 | £5,758 | £6,181 | £6,616 | £28,922 |
| Profit After Tax | £4,069 | £4,329 | £4,664 | £5,007 | £5,359 | £23,427 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £12,469 | £12,981 | £19,516 | £23,721 | £25,196 | £93,883 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change