Terraced
SA2
6 beds
2 baths
Hawthorne Avenue, Uplands SA2
Wales, Wales · SA2
View property listing
Initial Investment
£109,950First YearProfit From Rental Income
£26,289
↗ 24%After 5 Years
Change In Property Value
£85,554
↗ 25%After 5 Years
Return On Investment
102%
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 | £22,746 | £23,315 | £23,897 | £113,905 |
| Total Expenses | £16,165 | £16,220 | £16,286 | £16,354 | £16,423 | £81,449 |
| Profit Before Tax | £5,591 | £5,971 | £6,460 | £6,960 | £7,474 | £32,456 |
| Profit After Tax | £4,529 | £4,837 | £5,232 | £5,638 | £6,054 | £26,289 |
| Change In Property Value | £10,200 | £10,506 | £18,035 | £22,724 | £24,088 | £85,554 |
| Net Return | £14,729 | £15,343 | £23,268 | £28,362 | £30,142 | £111,843 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change