Detached SA6 4 beds 2 baths

Mynydd Gelliwastad Road, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£272,200First Year

Profit From Rental Income

After 5 Years

£94,481

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£213,847

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,924	£52,962	£54,022	£55,372	£56,757	£271,037
Total Expenses	£30,628	£30,744	£30,861	£31,006	£31,155	£154,394
Profit Before Tax	£21,296	£22,218	£23,161	£24,366	£25,601	£116,643
Profit After Tax	£17,250	£17,997	£18,761	£19,737	£20,737	£94,481
Change In Property Value	£23,250	£39,913	£50,290	£53,307	£47,088	£213,847
Net Return	£40,500	£57,909	£69,050	£73,044	£67,825	£308,328
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	21%	25%	27%	25%	113%

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