Flat SA1 2 beds 1 bath

Patagonia Walk, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£68,383First Year

Profit From Rental Income

After 5 Years

£16,438

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£60,691

↗ 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	£14,076	£14,358	£14,645	£15,011	£15,386	£73,475
Total Expenses	£10,484	£10,563	£10,632	£10,711	£10,791	£53,181
Profit Before Tax	£3,592	£3,795	£4,012	£4,300	£4,595	£20,294
Profit After Tax	£2,909	£3,074	£3,250	£3,483	£3,722	£16,438
Change In Property Value	£6,599	£11,327	£14,273	£15,129	£13,364	£60,691
Net Return	£9,508	£14,401	£17,523	£18,612	£17,086	£77,129
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	21%	26%	27%	25%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change