Semi Detached SA1 3 beds 2 baths

Morris Drive, Pentrechwyth, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£71,750First Year

Profit From Rental Income

After 5 Years

£17,125

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£57,875

↗ 25%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£15,018	£15,394	£15,779	£16,173	£77,088
Total Expenses	£11,098	£11,139	£11,187	£11,236	£11,286	£55,946
Profit Before Tax	£3,626	£3,880	£4,207	£4,542	£4,887	£21,143
Profit After Tax	£2,937	£3,143	£3,408	£3,679	£3,958	£17,125
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£9,837	£10,250	£15,608	£19,052	£20,253	£75,000
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	22%	27%	28%	105%

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