Flat
SA1
2 beds
1 bath
Mannheim Quay, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,102
↗ 19%After 5 Years
Change In Property Value
£42,769
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,122 | £10,325 | £10,583 | £10,848 | £51,802 |
| Total Expenses | £7,980 | £8,049 | £8,111 | £8,178 | £8,247 | £40,565 |
| Profit Before Tax | £1,944 | £2,073 | £2,214 | £2,405 | £2,600 | £11,237 |
| Profit After Tax | £1,575 | £1,679 | £1,794 | £1,948 | £2,106 | £9,102 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £6,225 | £9,662 | £11,852 | £12,609 | £11,524 | £51,871 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 20% | 25% | 27% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change