Semi Detached
SA6
3 beds
1 bath
Penrice Street, Morriston, Swansea SA6
Wales, Wales · SA6
View property listing
Initial Investment
£61,700First YearProfit From Rental Income
£12,328
↗ 20%After 5 Years
Change In Property Value
£50,326
↗ 25%After 5 Years
Return On Investment
102%
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 | £12,204 | £12,448 | £12,759 | £13,078 | £13,405 | £63,895 |
| Total Expenses | £9,655 | £9,691 | £9,733 | £9,776 | £9,819 | £48,675 |
| Profit Before Tax | £2,549 | £2,757 | £3,026 | £3,302 | £3,586 | £15,220 |
| Profit After Tax | £2,064 | £2,233 | £2,451 | £2,675 | £2,905 | £12,328 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,326 |
| Net Return | £8,064 | £8,413 | £13,060 | £16,042 | £17,074 | £62,654 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change