Flat
SA1
2 beds
2 baths
Pocketts Wharf, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£68,383First YearProfit From Rental Income
£9,923
↗ 15%After 5 Years
Change In Property Value
£55,346
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,076 | £14,358 | £14,716 | £15,084 | £15,461 | £73,696 |
| Total Expenses | £12,134 | £12,208 | £12,287 | £12,368 | £12,448 | £61,445 |
| Profit Before Tax | £1,942 | £2,149 | £2,429 | £2,717 | £3,013 | £12,250 |
| Profit After Tax | £1,573 | £1,741 | £1,968 | £2,200 | £2,441 | £9,923 |
| Change In Property Value | £6,599 | £6,796 | £11,667 | £14,701 | £15,583 | £55,346 |
| Net Return | £8,171 | £8,537 | £13,635 | £16,901 | £18,024 | £65,269 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change