Terraced SA2 6 beds 2 baths

Hawthorne Avenue, Uplands SA2

Wales, Wales · SA2

Initial Investment

First Year

£109,950First Year

Profit From Rental Income

After 5 Years

£36,367

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£93,817

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,756	£22,191	£22,635	£23,201	£23,781	£113,564
Total Expenses	£13,615	£13,671	£13,726	£13,793	£13,861	£68,666
Profit Before Tax	£8,141	£8,520	£8,909	£9,408	£9,919	£44,898
Profit After Tax	£6,594	£6,901	£7,216	£7,620	£8,035	£36,367
Change In Property Value	£10,200	£17,510	£22,063	£23,386	£20,658	£93,817
Net Return	£16,794	£24,411	£29,279	£31,007	£28,693	£130,184
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	22%	27%	28%	26%	118%

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