Semi Detached
SA3
3 beds
1 bath
Monksland Road, Reynoldston, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£23,345
↗ 30%After 5 Years
Change In Property Value
£68,983
↗ 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 | £15,252 | £15,557 | £15,868 | £16,265 | £16,672 | £79,614 |
| Total Expenses | £10,069 | £10,112 | £10,153 | £10,203 | £10,255 | £50,792 |
| Profit Before Tax | £5,183 | £5,445 | £5,715 | £6,061 | £6,417 | £28,821 |
| Profit After Tax | £4,198 | £4,411 | £4,629 | £4,910 | £5,198 | £23,345 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £11,698 | £17,286 | £20,852 | £22,106 | £20,387 | £92,328 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 22% | 27% | 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