Terraced
SA6
3 beds
1 bath
Pleasant Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£13,203
↗ 31%After 5 Years
Change In Property Value
£38,630
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,996 | £9,176 | £9,406 | £9,641 | £46,039 |
| Total Expenses | £5,887 | £5,917 | £5,945 | £5,978 | £6,012 | £29,739 |
| Profit Before Tax | £2,934 | £3,080 | £3,231 | £3,427 | £3,628 | £16,301 |
| Profit After Tax | £2,376 | £2,495 | £2,617 | £2,776 | £2,939 | £13,203 |
| Change In Property Value | £4,200 | £7,210 | £9,085 | £9,630 | £8,506 | £38,630 |
| Net Return | £6,576 | £9,705 | £11,702 | £12,406 | £11,445 | £51,834 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change