Semi Detached
SA3
2 beds
1 bath
Summercliff Chalets, Caswell Bay, Swansea, West Glamorgan SA3
Wales, Wales · SA3
View property listing
Initial Investment
£45,998First YearProfit From Rental Income
£13,134
↗ 29%After 5 Years
Change In Property Value
£41,388
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,144 | £9,327 | £9,513 | £9,751 | £9,995 | £47,731 |
| Total Expenses | £6,240 | £6,271 | £6,300 | £6,334 | £6,369 | £31,516 |
| Profit Before Tax | £2,904 | £3,056 | £3,213 | £3,417 | £3,626 | £16,215 |
| Profit After Tax | £2,352 | £2,475 | £2,603 | £2,768 | £2,937 | £13,134 |
| Change In Property Value | £4,500 | £7,725 | £9,733 | £10,317 | £9,113 | £41,388 |
| Net Return | £6,852 | £10,200 | £12,336 | £13,085 | £12,050 | £54,522 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change