Terraced
SA3
4 beds
1 bath
Park Street, Mumbles, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£81,950First YearProfit From Rental Income
£18,625
↗ 23%After 5 Years
Change In Property Value
£65,423
↗ 25%After 5 Years
Return On Investment
103%
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 | £16,380 | £16,708 | £17,125 | £17,553 | £17,992 | £85,759 |
| Total Expenses | £12,454 | £12,498 | £12,550 | £12,604 | £12,659 | £62,764 |
| Profit Before Tax | £3,927 | £4,210 | £4,575 | £4,949 | £5,334 | £22,994 |
| Profit After Tax | £3,180 | £3,410 | £3,706 | £4,009 | £4,320 | £18,625 |
| Change In Property Value | £7,800 | £8,034 | £13,792 | £17,378 | £18,420 | £65,423 |
| Net Return | £10,980 | £11,444 | £17,497 | £21,387 | £22,740 | £84,049 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change