Flat
SA3
1 bed
1 bath
Mumbles Road, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,384
↗ 5%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,156 | £9,339 | £9,573 | £9,812 | £10,057 | £47,937 |
| Total Expenses | £8,867 | £8,931 | £8,997 | £9,065 | £9,132 | £44,993 |
| Profit Before Tax | £289 | £408 | £575 | £747 | £925 | £2,944 |
| Profit After Tax | £234 | £330 | £466 | £605 | £749 | £2,384 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £4,734 | £4,965 | £8,423 | £10,630 | £11,376 | £40,129 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 25% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change