Detached
SA3
3 beds
3 baths
Plunch Lane, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£166,575First YearProfit From Rental Income
£59,595
↗ 36%After 5 Years
Change In Property Value
£136,586
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,168 | £33,831 | £34,508 | £35,371 | £36,255 | £173,133 |
| Total Expenses | £19,743 | £19,822 | £19,900 | £19,997 | £20,096 | £99,559 |
| Profit Before Tax | £13,425 | £14,009 | £14,608 | £15,374 | £16,159 | £73,574 |
| Profit After Tax | £10,874 | £11,347 | £11,832 | £12,453 | £13,089 | £59,595 |
| Change In Property Value | £14,850 | £25,493 | £32,121 | £34,048 | £30,076 | £136,586 |
| Net Return | £25,724 | £36,840 | £43,953 | £46,501 | £43,164 | £196,182 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 15% | 22% | 26% | 28% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change