Terraced
SA6
2 beds
1 bath
Pleasant Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,458
↗ 20%After 5 Years
Change In Property Value
£30,195
↗ 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 | £7,560 | £7,711 | £7,904 | £8,102 | £8,304 | £39,581 |
| Total Expenses | £6,017 | £6,044 | £6,074 | £6,104 | £6,135 | £30,374 |
| Profit Before Tax | £1,543 | £1,668 | £1,830 | £1,997 | £2,169 | £9,207 |
| Profit After Tax | £1,250 | £1,351 | £1,483 | £1,618 | £1,757 | £7,458 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £4,850 | £5,059 | £7,848 | £9,638 | £10,258 | £37,653 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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