Terraced SA6 2 beds 1 bath

Pleasant Street, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£12,132

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,871

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,360	£8,527	£8,740	£8,959	£42,782
Total Expenses	£5,502	£5,531	£5,558	£5,590	£5,623	£27,804
Profit Before Tax	£2,694	£2,829	£2,969	£3,150	£3,336	£14,978
Profit After Tax	£2,182	£2,291	£2,405	£2,552	£2,702	£12,132
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,082	£8,986	£10,841	£11,494	£10,601	£48,003
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	27%	120%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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