Flat
SA1
2 beds
2 baths
Meridian Wharf, Trawler Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£95,932First YearProfit From Rental Income
£25,512
↗ 27%After 5 Years
Change In Property Value
£82,766
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,584 | £19,976 | £20,475 | £20,987 | £100,222 |
| Total Expenses | £13,571 | £13,659 | £13,739 | £13,831 | £13,925 | £68,726 |
| Profit Before Tax | £5,629 | £5,925 | £6,236 | £6,644 | £7,062 | £31,496 |
| Profit After Tax | £4,560 | £4,799 | £5,051 | £5,382 | £5,720 | £25,512 |
| Change In Property Value | £8,999 | £15,447 | £19,464 | £20,632 | £18,225 | £82,766 |
| Net Return | £13,558 | £20,246 | £24,515 | £26,013 | £23,945 | £108,277 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change