Detached SA3 2 beds 1 bath

Reynoldston, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£73,425First Year

Profit From Rental Income

After 5 Years

£27,172

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£64,844

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£16,059	£16,380	£16,790	£17,209	£82,182
Total Expenses	£9,636	£9,680	£9,722	£9,773	£9,826	£48,636
Profit Before Tax	£6,108	£6,379	£6,658	£7,016	£7,383	£33,546
Profit After Tax	£4,948	£5,167	£5,393	£5,683	£5,981	£27,172
Change In Property Value	£7,050	£12,103	£15,249	£16,164	£14,278	£64,844
Net Return	£11,998	£17,270	£20,642	£21,847	£20,259	£92,016
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	24%	28%	30%	28%	125%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change