Semi Detached
SA5
3 beds
1 bath
Pentregethin Road, Gendros, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,183
↗ 19%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £8,722 | £8,755 | £8,793 | £8,832 | £8,872 | £43,973 |
| Profit Before Tax | £2,079 | £2,261 | £2,499 | £2,742 | £2,991 | £12,571 |
| Profit After Tax | £1,684 | £1,832 | £2,024 | £2,221 | £2,423 | £10,183 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £7,084 | £7,394 | £11,572 | £14,251 | £15,175 | £55,476 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 28% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change