Semi Detached SA3 3 beds 1 bath

Monksland Road, Reynoldston, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£15,927

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£62,907

↗ 25%After 5 Years

Return On Investment

100%

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	£15,946	£16,345	£16,753	£79,853
Total Expenses	£11,944	£11,986	£12,036	£12,086	£12,138	£60,190
Profit Before Tax	£3,308	£3,571	£3,910	£4,258	£4,615	£19,663
Profit After Tax	£2,680	£2,893	£3,167	£3,449	£3,738	£15,927
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£10,180	£10,618	£16,429	£20,158	£21,450	£78,834
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	27%	100%

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