Detached SA3 6 beds 5 baths

Langland Road, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£241,575First Year

Profit From Rental Income

After 5 Years

£63,917

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£174,882

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,560	£47,491	£48,678	£49,895	£51,143	£243,768
Total Expenses	£32,730	£32,835	£32,964	£33,097	£33,232	£164,858
Profit Before Tax	£13,830	£14,656	£15,714	£16,799	£17,911	£78,910
Profit After Tax	£11,202	£11,872	£12,729	£13,607	£14,508	£63,917
Change In Property Value	£20,850	£21,476	£36,866	£46,452	£49,239	£174,882
Net Return	£32,052	£33,347	£49,595	£60,058	£63,746	£238,799
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	26%	99%

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