Semi Detached
SA4
3 beds
2 baths
Horizon Way, Loughor, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£71,733First YearProfit From Rental Income
£13,607
↗ 19%After 5 Years
Change In Property Value
£57,862
↗ 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 | £13,800 | £14,076 | £14,428 | £14,789 | £15,158 | £72,251 |
| Total Expenses | £11,003 | £11,042 | £11,088 | £11,135 | £11,183 | £55,452 |
| Profit Before Tax | £2,797 | £3,034 | £3,340 | £3,653 | £3,975 | £16,799 |
| Profit After Tax | £2,265 | £2,457 | £2,705 | £2,959 | £3,220 | £13,607 |
| Change In Property Value | £6,899 | £7,105 | £12,198 | £15,369 | £16,291 | £57,862 |
| Net Return | £9,164 | £9,563 | £14,903 | £18,328 | £19,511 | £71,469 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 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