Detached SA6 4 beds 2 baths

Mynydd Gelliwastad Road, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£272,200First Year

Profit From Rental Income

After 5 Years

£71,535

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£195,012

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,924	£52,962	£54,287	£55,644	£57,035	£271,852
Total Expenses	£36,441	£36,556	£36,699	£36,846	£36,995	£183,537
Profit Before Tax	£15,483	£16,407	£17,588	£18,798	£20,039	£88,315
Profit After Tax	£12,542	£13,289	£14,246	£15,226	£16,232	£71,535
Change In Property Value	£23,250	£23,948	£41,110	£51,798	£54,906	£195,012
Net Return	£35,792	£37,237	£55,356	£67,025	£71,138	£266,547
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	20%	25%	26%	98%

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