Flat SA1 3 beds 3 baths

Trawler Road, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£92,450First Year

Profit From Rental Income

After 5 Years

£24,388

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£80,020

↗ 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	£18,564	£18,935	£19,314	£19,797	£20,292	£96,902
Total Expenses	£13,187	£13,274	£13,353	£13,443	£13,535	£66,793
Profit Before Tax	£5,377	£5,661	£5,961	£6,354	£6,756	£30,109
Profit After Tax	£4,355	£4,585	£4,828	£5,146	£5,473	£24,388
Change In Property Value	£8,700	£14,935	£18,818	£19,947	£17,620	£80,020
Net Return	£13,055	£19,520	£23,646	£25,094	£23,093	£104,408
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
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