Semi Detached SA3 2 beds 1 bath

Monksland Road, Scurlage, Reynoldston, Swansea SA3

Wales, Wales · SA3

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£2,942

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

93%

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	£4,272	£4,357	£4,466	£4,578	£4,692	£22,366
Total Expenses	£3,704	£3,724	£3,746	£3,768	£3,790	£18,734
Profit Before Tax	£568	£633	£720	£810	£902	£3,633
Profit After Tax	£460	£513	£583	£656	£731	£2,942
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£2,560	£2,676	£4,297	£5,334	£5,690	£20,556
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	20%	24%	26%	93%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change