Detached
SA3
2 beds
1 bath
Llanrhidian, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£130,950First YearProfit From Rental Income
£47,727
↗ 36%After 5 Years
Change In Property Value
£110,373
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,796 | £27,332 | £27,879 | £28,576 | £29,290 | £139,872 |
| Total Expenses | £16,050 | £16,116 | £16,181 | £16,261 | £16,343 | £80,950 |
| Profit Before Tax | £10,746 | £11,216 | £11,698 | £12,315 | £12,947 | £58,922 |
| Profit After Tax | £8,705 | £9,085 | £9,475 | £9,975 | £10,487 | £47,727 |
| Change In Property Value | £12,000 | £20,600 | £25,956 | £27,513 | £24,303 | £110,373 |
| Net Return | £20,705 | £29,685 | £35,431 | £37,488 | £34,791 | £158,100 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change