Flat
SA2
6 beds
3 baths
Gwydr Crescent, Uplands SA2
Wales, Wales · SA2
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£14,190
↗ 15%After 5 Years
Change In Property Value
£74,985
↗ 25%After 5 Years
Return On Investment
94%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,480 | £18,850 | £19,321 | £19,804 | £20,299 | £96,753 |
| Total Expenses | £15,671 | £15,754 | £15,844 | £15,936 | £16,029 | £79,234 |
| Profit Before Tax | £2,809 | £3,095 | £3,477 | £3,867 | £4,270 | £17,519 |
| Profit After Tax | £2,275 | £2,507 | £2,816 | £3,133 | £3,459 | £14,190 |
| Change In Property Value | £8,940 | £9,208 | £15,807 | £19,917 | £21,112 | £74,985 |
| Net Return | £11,215 | £11,716 | £18,623 | £23,050 | £24,571 | £89,176 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change