Semi Detached
SA4
3 beds
1 bath
George Manning Way, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,816
↗ 18%After 5 Years
Change In Property Value
£40,261
↗ 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 | £9,600 | £9,792 | £10,037 | £10,288 | £10,545 | £50,261 |
| Total Expenses | £7,808 | £7,839 | £7,874 | £7,910 | £7,946 | £39,377 |
| Profit Before Tax | £1,792 | £1,953 | £2,163 | £2,378 | £2,599 | £10,884 |
| Profit After Tax | £1,452 | £1,582 | £1,752 | £1,926 | £2,105 | £8,816 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £6,252 | £6,526 | £10,239 | £12,620 | £13,440 | £49,077 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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