Semi Detached
SA6
2 beds
1 bath
Ffordd Dewi, Llangyfelach, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,870
↗ 20%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
102%
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 | £10,980 | £11,200 | £11,480 | £11,767 | £12,061 | £57,487 |
| Total Expenses | £8,740 | £8,773 | £8,812 | £8,851 | £8,891 | £44,067 |
| Profit Before Tax | £2,241 | £2,427 | £2,668 | £2,915 | £3,169 | £13,420 |
| Profit After Tax | £1,815 | £1,966 | £2,161 | £2,361 | £2,567 | £10,870 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £7,215 | £7,528 | £11,709 | £14,392 | £15,320 | £56,163 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change