Flat
SA1
2 beds
1 bath
Abbottsford House, Trawler Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£47,485First YearProfit From Rental Income
£4,474
↗ 9%After 5 Years
Change In Property Value
£38,990
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,912 | £10,110 | £10,363 | £10,622 | £10,888 | £51,895 |
| Total Expenses | £9,139 | £9,205 | £9,273 | £9,343 | £9,412 | £46,371 |
| Profit Before Tax | £773 | £906 | £1,090 | £1,279 | £1,476 | £5,524 |
| Profit After Tax | £626 | £734 | £883 | £1,036 | £1,195 | £4,474 |
| Change In Property Value | £4,649 | £4,788 | £8,219 | £10,356 | £10,978 | £38,990 |
| Net Return | £5,275 | £5,521 | £9,102 | £11,393 | £12,173 | £43,464 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 26% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change