Flat SA1 2 beds 1 bath

Mannheim Quay, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,512

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 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	£9,924	£10,122	£10,376	£10,635	£10,901	£51,958
Total Expenses	£9,142	£9,208	£9,276	£9,346	£9,415	£46,387
Profit Before Tax	£782	£915	£1,099	£1,289	£1,486	£5,571
Profit After Tax	£633	£741	£891	£1,044	£1,203	£4,512
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£5,283	£5,530	£9,112	£11,404	£12,185	£43,515
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	19%	24%	26%	92%

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