Flat
SA1
1 bed
1 bath
Trawler Road, Maritime Quarter SA1
Wales, Wales · SA1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,241
↗ 16%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,652 | £8,868 | £9,090 | £43,409 |
| Total Expenses | £7,014 | £7,081 | £7,139 | £7,202 | £7,267 | £35,704 |
| Profit Before Tax | £1,302 | £1,401 | £1,513 | £1,666 | £1,823 | £7,705 |
| Profit After Tax | £1,054 | £1,135 | £1,226 | £1,349 | £1,476 | £6,241 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £4,954 | £7,830 | £9,661 | £10,291 | £9,375 | £42,112 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 20% | 24% | 26% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change