Flat
SA1
1 bed
1 bath
Meridian Bay, Trawler Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£6,247
↗ 16%After 5 Years
Change In Property Value
£35,857
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,652 | £8,868 | £9,090 | £43,409 |
| Total Expenses | £7,013 | £7,079 | £7,137 | £7,201 | £7,266 | £35,696 |
| Profit Before Tax | £1,303 | £1,403 | £1,515 | £1,667 | £1,824 | £7,713 |
| Profit After Tax | £1,056 | £1,136 | £1,227 | £1,351 | £1,478 | £6,247 |
| Change In Property Value | £3,899 | £6,692 | £8,432 | £8,938 | £7,896 | £35,857 |
| Net Return | £4,954 | £7,829 | £9,659 | £10,289 | £9,373 | £42,105 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 20% | 24% | 26% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change