Semi Detached SA2 3 beds 2 baths

Gower Road, Upper Killay, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£113,450First Year

Profit From Rental Income

After 5 Years

£24,454

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

99%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,130	£22,683	£23,250	£23,832	£113,591
Total Expenses	£16,556	£16,611	£16,677	£16,744	£16,813	£83,401
Profit Before Tax	£5,140	£5,519	£6,006	£6,506	£7,018	£30,190
Profit After Tax	£4,164	£4,471	£4,865	£5,270	£5,685	£24,454
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£14,664	£15,286	£23,431	£28,663	£30,481	£112,524
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	21%	25%	27%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change