Terraced
SA6
2 beds
1 bath
Clyndu Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£5,862
↗ 19%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,426 | £6,587 | £6,751 | £6,920 | £32,984 |
| Total Expenses | £5,098 | £5,122 | £5,148 | £5,176 | £5,203 | £25,747 |
| Profit Before Tax | £1,203 | £1,304 | £1,438 | £1,575 | £1,717 | £7,237 |
| Profit After Tax | £974 | £1,057 | £1,165 | £1,276 | £1,391 | £5,862 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £3,974 | £4,147 | £6,469 | £7,960 | £8,475 | £31,025 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change