Detached
SA3
2 beds
1 bath
Milan Cottage, Overton, Gower, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£113,450First YearProfit From Rental Income
£31,141
↗ 27%After 5 Years
Change In Property Value
£88,070
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,917 | £24,515 | £25,128 | £25,756 | £122,764 |
| Total Expenses | £16,731 | £16,789 | £16,860 | £16,932 | £17,006 | £84,318 |
| Profit Before Tax | £6,717 | £7,128 | £7,655 | £8,196 | £8,750 | £38,445 |
| Profit After Tax | £5,441 | £5,773 | £6,200 | £6,638 | £7,088 | £31,141 |
| Change In Property Value | £10,500 | £10,815 | £18,566 | £23,393 | £24,796 | £88,070 |
| Net Return | £15,941 | £16,588 | £24,766 | £30,031 | £31,884 | £119,211 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change