Semi Detached SA6 2 beds 1 bath

Heol Maes Y Gelynen, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£10,102

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,466	£7,616	£7,806	£8,001	£38,210
Total Expenses	£5,093	£5,120	£5,145	£5,175	£5,205	£25,738
Profit Before Tax	£2,227	£2,346	£2,470	£2,631	£2,796	£12,471
Profit After Tax	£1,804	£1,900	£2,001	£2,131	£2,265	£10,102
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,404	£8,080	£9,788	£10,385	£9,556	£43,214
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	22%	26%	28%	26%	117%

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