Flat SA2 6 beds 2 baths

Hawthorne Avenue, Uplands SA2

Wales, Wales · SA2

Initial Investment

First Year

£109,950First Year

Profit From Rental Income

After 5 Years

£17,380

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,554

↗ 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	£21,084	£21,506	£22,043	£22,594	£23,159	£110,387
Total Expenses	£17,598	£17,686	£17,783	£17,882	£17,981	£88,929
Profit Before Tax	£3,486	£3,820	£4,261	£4,713	£5,178	£21,457
Profit After Tax	£2,824	£3,094	£3,451	£3,817	£4,194	£17,380
Change In Property Value	£10,200	£10,506	£18,035	£22,724	£24,088	£85,554
Net Return	£13,024	£13,600	£21,486	£26,542	£28,282	£102,934
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	12%	20%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change