Flat
SA1
1 bed
1 bath
Altamar Kings Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£37,885First YearProfit From Rental Income
£5,470
↗ 14%After 5 Years
Change In Property Value
£33,926
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £8,029 | £8,190 | £8,395 | £8,605 | £41,091 |
| Total Expenses | £6,743 | £6,809 | £6,866 | £6,928 | £6,992 | £34,338 |
| Profit Before Tax | £1,129 | £1,221 | £1,324 | £1,467 | £1,613 | £6,753 |
| Profit After Tax | £914 | £989 | £1,073 | £1,188 | £1,306 | £5,470 |
| Change In Property Value | £3,689 | £6,332 | £7,978 | £8,457 | £7,470 | £33,926 |
| Net Return | £4,603 | £7,321 | £9,051 | £9,645 | £8,777 | £39,396 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change