Semi Detached SA4 4 beds 2 baths

Ffordd Butler, Gowerton, Swansea SA4

Wales, Wales · SA4

Initial Investment

First Year

£76,775First Year

Profit From Rental Income

After 5 Years

£14,624

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,994	£15,369	£15,753	£16,147	£76,963
Total Expenses	£11,690	£11,731	£11,780	£11,829	£11,879	£58,909
Profit Before Tax	£3,010	£3,263	£3,589	£3,924	£4,268	£18,054
Profit After Tax	£2,438	£2,643	£2,907	£3,179	£3,457	£14,624
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£9,788	£10,213	£15,903	£19,554	£20,815	£76,273
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	21%	25%	27%	99%

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