Semi Detached SA4 3 beds 1 bath

Dyffryn Road, Gorseinon, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£12,232

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£10,092	£10,128	£10,171	£10,215	£10,260	£50,866
Profit Before Tax	£2,508	£2,724	£3,002	£3,287	£3,581	£15,102
Profit After Tax	£2,032	£2,206	£2,432	£2,663	£2,900	£12,232
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,332	£8,695	£13,571	£16,699	£17,778	£65,074
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	27%	100%

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