Flat
SA1
2 beds
2 baths
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£94,200First YearProfit From Rental Income
£24,924
↗ 26%After 5 Years
Change In Property Value
£81,400
↗ 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 | £18,876 | £19,254 | £19,639 | £20,130 | £20,633 | £98,530 |
| Total Expenses | £13,379 | £13,467 | £13,546 | £13,637 | £13,730 | £67,760 |
| Profit Before Tax | £5,497 | £5,787 | £6,092 | £6,492 | £6,902 | £30,770 |
| Profit After Tax | £4,452 | £4,687 | £4,935 | £5,259 | £5,591 | £24,924 |
| Change In Property Value | £8,850 | £15,193 | £19,143 | £20,291 | £17,924 | £81,400 |
| Net Return | £13,302 | £19,880 | £24,077 | £25,550 | £23,515 | £106,324 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| 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