Detached
SA4
4 beds
2 baths
Penclawdd, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£159,075First YearProfit From Rental Income
£41,238
↗ 26%After 5 Years
Change In Property Value
£119,524
↗ 25%After 5 Years
Return On Investment
101%
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 | £31,356 | £31,983 | £32,783 | £33,602 | £34,442 | £164,166 |
| Total Expenses | £22,481 | £22,555 | £22,646 | £22,739 | £22,834 | £113,256 |
| Profit Before Tax | £8,875 | £9,428 | £10,137 | £10,863 | £11,609 | £50,911 |
| Profit After Tax | £7,189 | £7,636 | £8,211 | £8,799 | £9,403 | £41,238 |
| Change In Property Value | £14,250 | £14,678 | £25,196 | £31,747 | £33,652 | £119,524 |
| Net Return | £21,439 | £22,314 | £33,407 | £40,547 | £43,055 | £160,761 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change