Detached SA3 2 beds 1 bath

Llanrhidian, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£130,950First Year

Profit From Rental Income

After 5 Years

£35,885

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£100,651

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,796	£27,332	£28,015	£28,716	£29,433	£140,292
Total Expenses	£19,050	£19,115	£19,194	£19,275	£19,357	£95,990
Profit Before Tax	£7,746	£8,217	£8,821	£9,441	£10,076	£44,302
Profit After Tax	£6,275	£6,656	£7,145	£7,647	£8,162	£35,885
Change In Property Value	£12,000	£12,360	£21,218	£26,735	£28,339	£100,651
Net Return	£18,275	£19,016	£28,363	£34,382	£36,501	£136,536
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	22%	26%	28%	104%

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