Flat
SA1
2 beds
2 baths
St. Christophers Court, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£9,644
↗ 20%After 5 Years
Change In Property Value
£44,135
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,441 | £10,650 | £10,916 | £11,189 | £53,431 |
| Total Expenses | £8,170 | £8,240 | £8,302 | £8,371 | £8,441 | £41,524 |
| Profit Before Tax | £2,066 | £2,200 | £2,347 | £2,545 | £2,748 | £11,906 |
| Profit After Tax | £1,673 | £1,782 | £1,901 | £2,061 | £2,226 | £9,644 |
| Change In Property Value | £4,799 | £8,237 | £10,379 | £11,002 | £9,718 | £44,135 |
| Net Return | £6,472 | £10,020 | £12,280 | £13,063 | £11,944 | £53,779 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 20% | 25% | 27% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change