Flat
SA1
1 bed
1 bath
Abbotsford House, Trawler Road, Maritime Quarter SA1
Wales, Wales · SA1
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£3,019
↗ 7%After 5 Years
Change In Property Value
£34,599
↗ 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 | £8,796 | £8,972 | £9,196 | £9,426 | £9,662 | £46,052 |
| Total Expenses | £8,335 | £8,399 | £8,464 | £8,531 | £8,597 | £42,325 |
| Profit Before Tax | £461 | £573 | £732 | £895 | £1,065 | £3,727 |
| Profit After Tax | £373 | £464 | £593 | £725 | £862 | £3,019 |
| Change In Property Value | £4,125 | £4,249 | £7,294 | £9,190 | £9,741 | £34,599 |
| Net Return | £4,498 | £4,713 | £7,887 | £9,915 | £10,604 | £37,618 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change