Terraced
SA6
3 beds
1 bath
Crown Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,278
↗ 21%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,360 | £8,569 | £8,783 | £9,003 | £42,911 |
| Total Expenses | £6,477 | £6,505 | £6,537 | £6,569 | £6,602 | £32,691 |
| Profit Before Tax | £1,719 | £1,855 | £2,032 | £2,214 | £2,401 | £10,220 |
| Profit After Tax | £1,392 | £1,502 | £1,646 | £1,793 | £1,945 | £8,278 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,292 | £5,519 | £8,542 | £10,482 | £11,155 | £40,990 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change