Flat SA1 1 bed 1 bath

Meridian Tower, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£3,221

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£35,215

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,952	£9,131	£9,359	£9,593	£9,833	£46,869
Total Expenses	£8,448	£8,512	£8,577	£8,645	£8,711	£42,893
Profit Before Tax	£504	£619	£782	£949	£1,122	£3,976
Profit After Tax	£408	£502	£633	£768	£909	£3,221
Change In Property Value	£4,199	£4,324	£7,424	£9,354	£9,915	£35,215
Net Return	£4,607	£4,826	£8,057	£10,122	£10,824	£38,436
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	24%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change