Terraced
SA2
6 beds
3 baths
Gwydr Crescent, Uplands SA2
Wales, Wales · SA2
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£22,779
↗ 24%After 5 Years
Change In Property Value
£74,985
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,068 | £19,449 | £19,936 | £20,434 | £20,945 | £99,832 |
| Total Expenses | £14,230 | £14,280 | £14,339 | £14,400 | £14,462 | £71,710 |
| Profit Before Tax | £4,838 | £5,170 | £5,597 | £6,034 | £6,483 | £28,122 |
| Profit After Tax | £3,919 | £4,188 | £4,533 | £4,888 | £5,251 | £22,779 |
| Change In Property Value | £8,940 | £9,208 | £15,807 | £19,917 | £21,112 | £74,985 |
| Net Return | £12,859 | £13,396 | £20,341 | £24,805 | £26,364 | £97,764 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change