Semi Detached SA5 4 beds 2 baths

Llangyfelach Road Treboeth, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£83,700First Year

Profit From Rental Income

After 5 Years

£15,990

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£66,682

↗ 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	£15,900	£16,218	£16,623	£17,039	£17,465	£83,246
Total Expenses	£12,604	£12,647	£12,698	£12,751	£12,804	£63,505
Profit Before Tax	£3,296	£3,571	£3,925	£4,288	£4,661	£19,741
Profit After Tax	£2,670	£2,892	£3,179	£3,473	£3,775	£15,990
Change In Property Value	£7,950	£8,189	£14,057	£17,712	£18,774	£66,682
Net Return	£10,620	£11,081	£17,236	£21,185	£22,550	£82,672
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