Detached
SA6
2 beds
1 bath
Green Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,076
↗ 27%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,930 | £11,204 | £11,484 | £11,771 | £56,104 |
| Total Expenses | £7,920 | £7,953 | £7,991 | £8,030 | £8,069 | £39,961 |
| Profit Before Tax | £2,796 | £2,978 | £3,213 | £3,454 | £3,702 | £16,143 |
| Profit After Tax | £2,265 | £2,412 | £2,603 | £2,798 | £2,998 | £13,076 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £7,065 | £7,356 | £11,090 | £13,492 | £14,334 | £53,336 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 23% | 28% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change