Detached
SA3
3 beds
3 baths
Plunch Lane, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£166,575First YearProfit From Rental Income
£44,940
↗ 27%After 5 Years
Change In Property Value
£124,556
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,168 | £33,831 | £34,677 | £35,544 | £36,433 | £173,653 |
| Total Expenses | £23,456 | £23,534 | £23,629 | £23,727 | £23,826 | £118,172 |
| Profit Before Tax | £9,712 | £10,298 | £11,048 | £11,817 | £12,606 | £55,481 |
| Profit After Tax | £7,867 | £8,341 | £8,949 | £9,572 | £10,211 | £44,940 |
| Change In Property Value | £14,850 | £15,296 | £26,257 | £33,084 | £35,069 | £124,556 |
| Net Return | £22,717 | £23,637 | £35,206 | £42,656 | £45,280 | £169,496 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change