Detached
SA3
3 beds
1 bath
Oldway, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£205,950First YearProfit From Rental Income
£54,907
↗ 27%After 5 Years
Change In Property Value
£150,977
↗ 25%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,200 | £41,004 | £42,029 | £43,080 | £44,157 | £210,470 |
| Total Expenses | £28,325 | £28,417 | £28,530 | £28,646 | £28,765 | £142,683 |
| Profit Before Tax | £11,875 | £12,587 | £13,499 | £14,434 | £15,392 | £67,787 |
| Profit After Tax | £9,619 | £10,196 | £10,934 | £11,691 | £12,468 | £54,907 |
| Change In Property Value | £18,000 | £18,540 | £31,827 | £40,102 | £42,508 | £150,977 |
| Net Return | £27,619 | £28,736 | £42,761 | £51,793 | £54,976 | £205,885 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change