Detached SA3 2 beds 1 bath

Milan Cottage, Overton, Gower, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£113,450First Year

Profit From Rental Income

After 5 Years

£41,502

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£96,576

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,448	£23,917	£24,395	£25,005	£25,630	£122,396
Total Expenses	£14,106	£14,165	£14,224	£14,295	£14,368	£71,158
Profit Before Tax	£9,342	£9,752	£10,172	£10,710	£11,262	£51,238
Profit After Tax	£7,567	£7,899	£8,239	£8,675	£9,122	£41,502
Change In Property Value	£10,500	£18,025	£22,712	£24,074	£21,266	£96,576
Net Return	£18,067	£25,924	£30,951	£32,749	£30,388	£138,079
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	23%	27%	29%	27%	122%

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