Flat
SA1
2 beds
1 bath
Ambassador House, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£5,728
↗ 11%After 5 Years
Change In Property Value
£42,764
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,872 | £11,089 | £11,367 | £11,651 | £11,942 | £56,921 |
| Total Expenses | £9,830 | £9,898 | £9,968 | £10,041 | £10,112 | £49,849 |
| Profit Before Tax | £1,042 | £1,192 | £1,398 | £1,610 | £1,830 | £7,072 |
| Profit After Tax | £844 | £965 | £1,133 | £1,304 | £1,482 | £5,728 |
| Change In Property Value | £5,099 | £5,251 | £9,015 | £11,359 | £12,040 | £42,764 |
| Net Return | £5,943 | £6,217 | £10,148 | £12,663 | £13,522 | £48,492 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 20% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change