Flat SA2 6 beds 6 baths

Mirador Crescent, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£149,700First Year

Profit From Rental Income

After 5 Years

£25,720

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£113,233

↗ 25%After 5 Years

Return On Investment

93%

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	£27,900	£28,458	£29,169	£29,899	£30,646	£146,072
Total Expenses	£22,644	£22,746	£22,860	£22,976	£23,094	£114,319
Profit Before Tax	£5,256	£5,712	£6,310	£6,922	£7,552	£31,753
Profit After Tax	£4,258	£4,627	£5,111	£5,607	£6,117	£25,720
Change In Property Value	£13,500	£13,905	£23,870	£30,077	£31,881	£113,233
Net Return	£17,758	£18,532	£28,981	£35,684	£37,998	£138,953
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	24%	25%	93%

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