Detached
SA3
2 beds
1 bath
Reynoldston, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£73,425First YearProfit From Rental Income
£20,215
↗ 28%After 5 Years
Change In Property Value
£59,133
↗ 25%After 5 Years
Return On Investment
108%
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 | £16,460 | £16,872 | £17,294 | £82,429 |
| Total Expenses | £11,398 | £11,441 | £11,492 | £11,544 | £11,597 | £57,472 |
| Profit Before Tax | £4,346 | £4,618 | £4,968 | £5,328 | £5,697 | £24,957 |
| Profit After Tax | £3,520 | £3,740 | £4,024 | £4,316 | £4,614 | £20,215 |
| Change In Property Value | £7,050 | £7,262 | £12,466 | £15,707 | £16,649 | £59,133 |
| Net Return | £10,570 | £11,002 | £16,490 | £20,022 | £21,263 | £79,348 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change