Flat SA1 2 beds 1 bath

Trawler Road, Marina, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£9,094

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£13,440	£13,709	£14,052	£14,403	£14,763	£70,366
Total Expenses	£11,676	£11,749	£11,826	£11,905	£11,984	£59,139
Profit Before Tax	£1,764	£1,960	£2,226	£2,498	£2,779	£11,227
Profit After Tax	£1,429	£1,588	£1,803	£2,023	£2,251	£9,094
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£7,729	£8,077	£12,942	£16,059	£17,129	£61,936
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	20%	25%	26%	95%

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