Flat SA1 1 bed 2 baths

St Margaret's Court, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£41,485First Year

Profit From Rental Income

After 5 Years

£2,833

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,957

↗ 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	£8,640	£8,813	£9,033	£9,259	£9,490	£45,235
Total Expenses	£8,218	£8,281	£8,346	£8,413	£8,479	£41,738
Profit Before Tax	£422	£531	£687	£846	£1,012	£3,498
Profit After Tax	£342	£430	£556	£685	£820	£2,833
Change In Property Value	£4,049	£4,170	£7,158	£9,020	£9,561	£33,957
Net Return	£4,390	£4,600	£7,715	£9,705	£10,380	£36,790
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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