Detached
SA4
3 beds
1 bath
Chapel Road, Three Crosses, Swansea SA4
Wales, Wales · SA4
View property listing
Initial Investment
£116,950First YearProfit From Rental Income
£30,725
↗ 26%After 5 Years
Change In Property Value
£90,586
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,235 | £24,841 | £25,462 | £26,099 | £124,397 |
| Total Expenses | £17,159 | £17,218 | £17,289 | £17,362 | £17,437 | £86,466 |
| Profit Before Tax | £6,601 | £7,017 | £7,552 | £8,100 | £8,662 | £37,932 |
| Profit After Tax | £5,347 | £5,684 | £6,117 | £6,561 | £7,016 | £30,725 |
| Change In Property Value | £10,800 | £11,124 | £19,096 | £24,061 | £25,505 | £90,586 |
| Net Return | £16,147 | £16,808 | £25,213 | £30,622 | £32,521 | £121,311 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change