Terraced
SA6
3 beds
1 bath
Vicarage Road, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£42,850First YearProfit From Rental Income
£34,539,875
↗ 0%After 5 Years
Change In Property Value
£35,102
↗ 25%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,780,000 | £9,975,600 | £10,224,990 | £10,480,615 | £10,742,630 | £51,203,835 |
| Total Expenses | £984,035 | £1,003,606 | £1,028,556 | £1,054,129 | £1,080,342 | £5,150,668 |
| Profit Before Tax | £8,795,965 | £8,971,994 | £9,196,434 | £9,426,485 | £9,662,289 | £46,053,167 |
| Profit After Tax | £6,596,974 | £6,728,995 | £6,897,326 | £7,069,864 | £7,246,716 | £34,539,875 |
| Change In Property Value | £4,185 | £4,311 | £7,400 | £9,324 | £9,883 | £35,102 |
| Net Return | £6,601,159 | £6,733,306 | £6,904,725 | £7,079,188 | £7,256,600 | £34,574,978 |
| Return From Rental Income (%) | 15396% | 15704% | 16096% | 16499% | 16912% | 80606% |
| Total Net Return (%) | 15405% | 15714% | 16114% | 16521% | 16935% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change