Flat
SA3
2 beds
1 bath
Monksland Road, Reynoldston, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-4,678
↘ -23%After 5 Years
Change In Property Value
£16,356
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,960 | £4,039 | £4,140 | £4,244 | £4,350 | £20,733 |
| Total Expenses | £4,975 | £5,029 | £5,082 | £5,136 | £5,189 | £25,411 |
| Profit Before Tax | £-1,015 | £-990 | £-942 | £-892 | £-840 | £-4,678 |
| Profit After Tax | £-1,015 | £-990 | £-942 | £-892 | £-840 | £-4,678 |
| Change In Property Value | £1,950 | £2,009 | £3,448 | £4,344 | £4,605 | £16,356 |
| Net Return | £935 | £1,019 | £2,506 | £3,452 | £3,765 | £11,678 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change