Detached
SA6
4 beds
2 baths
134 Trewyddfa Road, Morriston, Swansea, West Glamorgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£129,200First YearProfit From Rental Income
£47,100
↗ 36%After 5 Years
Change In Property Value
£108,993
↗ 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 | £26,460 | £26,989 | £27,529 | £28,217 | £28,923 | £138,118 |
| Total Expenses | £15,855 | £15,921 | £15,985 | £16,064 | £16,145 | £79,970 |
| Profit Before Tax | £10,605 | £11,069 | £11,544 | £12,153 | £12,777 | £58,148 |
| Profit After Tax | £8,590 | £8,966 | £9,351 | £9,844 | £10,350 | £47,100 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £20,440 | £29,308 | £34,982 | £37,013 | £34,349 | £156,093 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 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