Semi Detached
SA7
2 beds
0 baths
Frederick Place, Llansamlet SA7
Wales, Wales · SA7
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£4,721
↗ 17%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,580 | £5,692 | £5,834 | £5,980 | £6,129 | £29,214 |
| Total Expenses | £4,629 | £4,651 | £4,676 | £4,702 | £4,728 | £23,386 |
| Profit Before Tax | £951 | £1,040 | £1,158 | £1,278 | £1,402 | £5,828 |
| Profit After Tax | £771 | £843 | £938 | £1,035 | £1,135 | £4,721 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £3,471 | £3,624 | £5,712 | £7,050 | £7,512 | £27,368 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change