Flat
SA1
1 bed
1 bath
Abbotsford House, Trawler Road, Maritime Quarter SA1
Wales, Wales · SA1
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£7,090
↗ 17%After 5 Years
Change In Property Value
£37,941
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,972 | £9,151 | £9,380 | £9,615 | £45,914 |
| Total Expenses | £7,304 | £7,371 | £7,430 | £7,495 | £7,561 | £37,161 |
| Profit Before Tax | £1,492 | £1,601 | £1,721 | £1,885 | £2,054 | £8,753 |
| Profit After Tax | £1,209 | £1,297 | £1,394 | £1,527 | £1,663 | £7,090 |
| Change In Property Value | £4,125 | £7,081 | £8,922 | £9,458 | £8,354 | £37,941 |
| Net Return | £5,334 | £8,378 | £10,317 | £10,985 | £10,018 | £45,031 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change