Flat
SA3
1 bed
1 bath
728 Mumbles Road, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£9,373
↗ 18%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,680 | £10,894 | £11,111 | £11,389 | £11,674 | £55,748 |
| Total Expenses | £8,699 | £8,770 | £8,833 | £8,902 | £8,974 | £44,177 |
| Profit Before Tax | £1,981 | £2,124 | £2,279 | £2,487 | £2,700 | £11,571 |
| Profit After Tax | £1,605 | £1,720 | £1,846 | £2,014 | £2,187 | £9,373 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £6,855 | £10,733 | £13,201 | £14,051 | £12,820 | £57,661 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change