Terraced SA2 6 beds 6 baths

Mirador Crescent, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£145,950First Year

Profit From Rental Income

After 5 Years

£34,679

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£110,717

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,164	£28,727	£29,445	£30,182	£30,936	£147,454
Total Expenses	£20,773	£20,841	£20,924	£21,008	£21,094	£104,641
Profit Before Tax	£7,391	£7,886	£8,522	£9,173	£9,842	£42,813
Profit After Tax	£5,986	£6,388	£6,903	£7,430	£7,972	£34,679
Change In Property Value	£13,200	£13,596	£23,340	£29,408	£31,173	£110,717
Net Return	£19,186	£19,984	£30,242	£36,838	£39,144	£145,395
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	14%	21%	25%	27%	100%

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