Flat SA2 5 beds 1 bath

Mirador Crescent, Uplands, Swansea SA2

Wales, Wales · SA2

Initial Investment

First Year

£85,450First Year

Profit From Rental Income

After 5 Years

£12,048

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£67,940

↗ 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	£16,740	£17,075	£17,502	£17,939	£18,388	£87,643
Total Expenses	£14,386	£14,466	£14,551	£14,639	£14,726	£72,769
Profit Before Tax	£2,354	£2,609	£2,950	£3,300	£3,661	£14,875
Profit After Tax	£1,907	£2,113	£2,390	£2,673	£2,966	£12,048
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£10,007	£10,456	£16,712	£20,719	£22,094	£79,988
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
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