Terraced
SA6
3 beds
2 baths
Pentremalwed Road, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£15,392
↗ 31%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,282 | £10,487 | £10,749 | £11,018 | £52,616 |
| Total Expenses | £6,656 | £6,689 | £6,719 | £6,756 | £6,794 | £33,614 |
| Profit Before Tax | £3,424 | £3,593 | £3,768 | £3,993 | £4,224 | £19,002 |
| Profit After Tax | £2,773 | £2,910 | £3,052 | £3,235 | £3,422 | £15,392 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £7,573 | £11,150 | £13,434 | £14,240 | £13,143 | £59,541 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change