Detached
SA6
4 beds
0 baths
Wheatsheaf Drive, Ynysforgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£102,950First YearProfit From Rental Income
£28,312
↗ 28%After 5 Years
Change In Property Value
£80,521
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,444 | £21,873 | £22,420 | £22,980 | £23,555 | £112,271 |
| Total Expenses | £15,340 | £15,395 | £15,460 | £15,527 | £15,595 | £77,318 |
| Profit Before Tax | £6,104 | £6,478 | £6,959 | £7,453 | £7,959 | £34,954 |
| Profit After Tax | £4,944 | £5,247 | £5,637 | £6,037 | £6,447 | £28,312 |
| Change In Property Value | £9,600 | £9,888 | £16,974 | £21,388 | £22,671 | £80,521 |
| Net Return | £14,544 | £15,135 | £22,612 | £27,425 | £29,118 | £108,833 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change