Detached
SA3
3 beds
2 baths
Leason, Llanrhidian, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£204,075First YearProfit From Rental Income
£54,428
↗ 27%After 5 Years
Change In Property Value
£149,719
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,864 | £40,661 | £41,678 | £42,720 | £43,788 | £208,711 |
| Total Expenses | £28,093 | £28,184 | £28,297 | £28,412 | £28,529 | £141,515 |
| Profit Before Tax | £11,771 | £12,477 | £13,381 | £14,308 | £15,258 | £67,196 |
| Profit After Tax | £9,534 | £10,106 | £10,839 | £11,589 | £12,359 | £54,428 |
| Change In Property Value | £17,850 | £18,386 | £31,562 | £39,768 | £42,154 | £149,719 |
| Net Return | £27,384 | £28,492 | £42,401 | £51,357 | £54,513 | £204,147 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change