Semi Detached
SA5
3 beds
1 bath
Upper Gendros Crescent, Gendros, Swansea SA5
Wales, Wales · SA5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£9,841
↗ 18%After 5 Years
Change In Property Value
£44,035
↗ 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 | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £8,493 | £8,526 | £8,563 | £8,602 | £8,640 | £42,824 |
| Profit Before Tax | £2,007 | £2,184 | £2,415 | £2,651 | £2,893 | £12,150 |
| Profit After Tax | £1,626 | £1,769 | £1,956 | £2,147 | £2,343 | £9,841 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £6,876 | £7,177 | £11,239 | £13,843 | £14,742 | £53,876 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 28% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change