Flat
SA1
1 bed
1 bath
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£44,485First YearProfit From Rental Income
£7,946
↗ 18%After 5 Years
Change In Property Value
£39,996
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,462 | £9,651 | £9,892 | £10,139 | £48,420 |
| Total Expenses | £7,591 | £7,660 | £7,720 | £7,786 | £7,853 | £38,610 |
| Profit Before Tax | £1,685 | £1,802 | £1,931 | £2,106 | £2,286 | £9,810 |
| Profit After Tax | £1,365 | £1,459 | £1,564 | £1,706 | £1,852 | £7,946 |
| Change In Property Value | £4,349 | £7,465 | £9,406 | £9,970 | £8,807 | £39,996 |
| Net Return | £5,713 | £8,924 | £10,970 | £11,676 | £10,659 | £47,942 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change