Terraced
SA6
2 beds
1 bath
5 Springfield Street, Morriston, Swansea, West Glamorgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£21,100First YearProfit From Rental Income
£5,227
↗ 25%After 5 Years
Change In Property Value
£18,487
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,224 | £4,308 | £4,395 | £4,505 | £4,617 | £22,049 |
| Total Expenses | £3,078 | £3,099 | £3,118 | £3,139 | £3,161 | £15,596 |
| Profit Before Tax | £1,146 | £1,209 | £1,277 | £1,365 | £1,456 | £6,453 |
| Profit After Tax | £928 | £980 | £1,034 | £1,106 | £1,179 | £5,227 |
| Change In Property Value | £2,010 | £3,451 | £4,348 | £4,608 | £4,071 | £18,487 |
| Net Return | £2,938 | £4,430 | £5,382 | £5,714 | £5,250 | £23,714 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change