Detached
SA6
4 beds
2 baths
Market Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£17,812
↗ 36%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,930 | £11,149 | £11,428 | £11,713 | £55,936 |
| Total Expenses | £6,720 | £6,754 | £6,786 | £6,824 | £6,863 | £33,946 |
| Profit Before Tax | £3,996 | £4,177 | £4,363 | £4,604 | £4,850 | £21,990 |
| Profit After Tax | £3,237 | £3,383 | £3,534 | £3,729 | £3,929 | £17,812 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £8,037 | £11,623 | £13,917 | £14,734 | £13,650 | £61,961 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 24% | 28% | 30% | 28% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change