Terraced SA6 3 beds 1 bath

Pentremalwed Road, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£9,053

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,996	£9,221	£9,452	£9,688	£46,178
Total Expenses	£6,937	£6,966	£6,999	£7,033	£7,067	£35,001
Profit Before Tax	£1,884	£2,031	£2,222	£2,419	£2,621	£11,177
Profit After Tax	£1,526	£1,645	£1,800	£1,959	£2,123	£9,053
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,726	£5,971	£9,226	£11,316	£12,042	£44,281
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%

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