Flat SA3 2 beds 1 bath

Gower Holiday Village, Monksland Road, Reynoldston, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£17,800First Year

Profit From Rental Income

After 5 Years

£-5,437

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£14,091

↗ 25%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,420	£3,488	£3,576	£3,665	£3,757	£17,906
Total Expenses	£4,564	£4,617	£4,668	£4,721	£4,773	£23,343
Profit Before Tax	£-1,144	£-1,128	£-1,093	£-1,056	£-1,016	£-5,437
Profit After Tax	£-1,144	£-1,128	£-1,093	£-1,056	£-1,016	£-5,437
Change In Property Value	£1,680	£1,730	£2,971	£3,743	£3,967	£14,091
Net Return	£536	£602	£1,878	£2,687	£2,951	£8,654
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	3%	3%	11%	15%	17%	49%

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