Semi Detached
SA3
2 beds
1 bath
Sealands Drive, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,341
↗ 19%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £9,021 | £9,246 | £9,478 | £9,715 | £46,303 |
| Total Expenses | £7,137 | £7,166 | £7,200 | £7,234 | £7,268 | £36,006 |
| Profit Before Tax | £1,707 | £1,854 | £2,047 | £2,244 | £2,446 | £10,298 |
| Profit After Tax | £1,382 | £1,502 | £1,658 | £1,817 | £1,982 | £8,341 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £5,732 | £5,983 | £9,349 | £11,509 | £12,254 | £44,827 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 28% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change