Terraced
SA6
3 beds
1 bath
Lan Avenue, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£5,087
↗ 18%After 5 Years
Change In Property Value
£22,647
↗ 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 | £5,676 | £5,790 | £5,934 | £6,083 | £6,235 | £29,717 |
| Total Expenses | £4,638 | £4,661 | £4,686 | £4,712 | £4,738 | £23,436 |
| Profit Before Tax | £1,038 | £1,128 | £1,248 | £1,370 | £1,497 | £6,281 |
| Profit After Tax | £840 | £914 | £1,011 | £1,110 | £1,212 | £5,087 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £3,540 | £3,695 | £5,785 | £7,125 | £7,588 | £27,734 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 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