Flat
SA1
1 bed
1 bath
Ferrara Square, Marina, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£2,400
↗ 6%After 5 Years
Change In Property Value
£32,699
↗ 25%After 5 Years
Return On Investment
88%
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 | £8,694 | £8,912 | £9,135 | £43,539 |
| Total Expenses | £7,987 | £8,050 | £8,114 | £8,180 | £8,245 | £40,576 |
| Profit Before Tax | £329 | £432 | £580 | £732 | £890 | £2,963 |
| Profit After Tax | £266 | £350 | £470 | £593 | £721 | £2,400 |
| Change In Property Value | £3,899 | £4,015 | £6,893 | £8,685 | £9,207 | £32,699 |
| Net Return | £4,165 | £4,366 | £7,363 | £9,278 | £9,927 | £35,099 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change