Flat
SA3
2 beds
1 bath
Hillcrest House, 1, Higher Lane, Langland, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£22,080
↗ 23%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,300 | £18,666 | £19,039 | £19,515 | £20,003 | £95,524 |
| Total Expenses | £13,483 | £13,569 | £13,647 | £13,737 | £13,828 | £68,264 |
| Profit Before Tax | £4,818 | £5,097 | £5,392 | £5,778 | £6,175 | £27,260 |
| Profit After Tax | £3,902 | £4,128 | £4,367 | £4,681 | £5,002 | £22,080 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £12,902 | £19,578 | £23,834 | £25,316 | £23,229 | £104,860 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change