Terraced SA6 2 beds 1 bath

Clyndu Street, Morriston, Swansea SA6

Wales, Wales · SA6

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£7,070

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,393	£7,578	£7,767	£7,961	£37,947
Total Expenses	£5,787	£5,813	£5,843	£5,873	£5,903	£29,219
Profit Before Tax	£1,461	£1,580	£1,735	£1,895	£2,059	£8,729
Profit After Tax	£1,183	£1,279	£1,405	£1,535	£1,668	£7,070
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,633	£4,833	£7,506	£9,221	£9,815	£36,008
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	101%

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