Detached
SA4
3 beds
1 bath
Chapel Road, Three Crosses, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£116,950First YearProfit From Rental Income
£41,387
↗ 35%After 5 Years
Change In Property Value
£99,336
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,235 | £24,720 | £25,338 | £25,971 | £124,024 |
| Total Expenses | £14,459 | £14,519 | £14,578 | £14,650 | £14,724 | £72,930 |
| Profit Before Tax | £9,301 | £9,716 | £10,142 | £10,688 | £11,247 | £51,095 |
| Profit After Tax | £7,534 | £7,870 | £8,215 | £8,657 | £9,110 | £41,387 |
| Change In Property Value | £10,800 | £18,540 | £23,360 | £24,762 | £21,873 | £99,336 |
| Net Return | £18,334 | £26,410 | £31,576 | £33,419 | £30,983 | £140,722 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change