Detached SA3 3 beds 2 baths

East Cliff, Pennard, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£302,200First Year

Profit From Rental Income

After 5 Years

£78,674

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£213,884

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,952	£58,091	£59,543	£61,032	£62,558	£298,176
Total Expenses	£39,919	£40,044	£40,200	£40,360	£40,523	£201,047
Profit Before Tax	£17,033	£18,047	£19,343	£20,672	£22,034	£97,129
Profit After Tax	£13,797	£14,618	£15,668	£16,744	£17,848	£78,674
Change In Property Value	£25,500	£26,265	£45,088	£56,811	£60,220	£213,884
Net Return	£39,297	£40,883	£60,756	£73,555	£78,068	£292,559
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	20%	24%	26%	97%

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