Detached
SA3
2 beds
1 bath
Summercliff Chalets, Swansea, West Glamorgan SA3
Wales, Wales · SA3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,034
↗ 27%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,388 | £11,616 | £11,906 | £12,204 | £12,509 | £59,623 |
| Total Expenses | £8,384 | £8,418 | £8,458 | £8,498 | £8,540 | £42,297 |
| Profit Before Tax | £3,004 | £3,198 | £3,449 | £3,705 | £3,969 | £17,326 |
| Profit After Tax | £2,434 | £2,590 | £2,793 | £3,001 | £3,215 | £14,034 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £7,534 | £7,843 | £11,811 | £14,364 | £15,259 | £56,811 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 23% | 28% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change