Flat
SA1
1 bed
1 bath
Maritime Quarter, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£3,425
↗ 11%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,720 | £6,854 | £6,991 | £7,166 | £7,345 | £35,078 |
| Total Expenses | £6,050 | £6,114 | £6,169 | £6,228 | £6,288 | £30,849 |
| Profit Before Tax | £670 | £741 | £823 | £938 | £1,057 | £4,229 |
| Profit After Tax | £542 | £600 | £667 | £760 | £856 | £3,425 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £3,692 | £6,007 | £7,480 | £7,982 | £7,236 | £32,398 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 18% | 23% | 25% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change