Flat
SA3
2 beds
1 bath
Monksland Road, Reynoldston, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-2,303
↘ -11%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,960 | £4,039 | £4,120 | £4,223 | £4,329 | £20,671 |
| Total Expenses | £4,487 | £4,545 | £4,594 | £4,647 | £4,700 | £22,973 |
| Profit Before Tax | £-527 | £-506 | £-474 | £-424 | £-371 | £-2,303 |
| Profit After Tax | £-527 | £-506 | £-474 | £-424 | £-371 | £-2,303 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £1,423 | £2,841 | £3,743 | £4,047 | £3,578 | £15,633 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change