Semi Detached
SA6
2 beds
1 bath
Heol Maes Y Gelynen, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,542
↗ 18%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,320 | £7,466 | £7,653 | £7,844 | £8,040 | £38,324 |
| Total Expenses | £5,993 | £6,019 | £6,049 | £6,079 | £6,109 | £30,248 |
| Profit Before Tax | £1,327 | £1,447 | £1,605 | £1,766 | £1,932 | £8,076 |
| Profit After Tax | £1,075 | £1,172 | £1,300 | £1,430 | £1,565 | £6,542 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £4,675 | £4,880 | £7,665 | £9,451 | £10,066 | £36,737 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change