Terraced SA6 3 beds 2 baths

Pentremalwed Road, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,648

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£40,261

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,282	£10,539	£10,802	£11,072	£52,775
Total Expenses	£7,856	£7,888	£7,924	£7,961	£7,999	£39,628
Profit Before Tax	£2,224	£2,394	£2,615	£2,841	£3,073	£13,146
Profit After Tax	£1,801	£1,939	£2,118	£2,301	£2,489	£10,648
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£6,601	£6,883	£10,605	£12,995	£13,825	£50,909
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	22%	27%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change