Terraced
SA2
5 beds
1 bath
Mirador Crescent, Uplands, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£85,450First YearProfit From Rental Income
£28,456
↗ 33%After 5 Years
Change In Property Value
£74,502
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,626 | £17,978 | £18,428 | £18,888 | £90,200 |
| Total Expenses | £10,915 | £10,962 | £11,008 | £11,063 | £11,120 | £55,069 |
| Profit Before Tax | £6,365 | £6,663 | £6,970 | £7,364 | £7,768 | £35,131 |
| Profit After Tax | £5,155 | £5,397 | £5,646 | £5,965 | £6,292 | £28,456 |
| Change In Property Value | £8,100 | £13,905 | £17,520 | £18,572 | £16,405 | £74,502 |
| Net Return | £13,255 | £19,302 | £23,166 | £24,537 | £22,697 | £102,958 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change