Flat
SA1
2 beds
2 baths
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£94,200First YearProfit From Rental Income
£16,184
↗ 17%After 5 Years
Change In Property Value
£74,230
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,876 | £19,254 | £19,735 | £20,228 | £20,734 | £98,827 |
| Total Expenses | £15,592 | £15,675 | £15,767 | £15,860 | £15,953 | £78,847 |
| Profit Before Tax | £3,284 | £3,578 | £3,968 | £4,368 | £4,781 | £19,980 |
| Profit After Tax | £2,660 | £2,898 | £3,214 | £3,538 | £3,873 | £16,184 |
| Change In Property Value | £8,850 | £9,116 | £15,648 | £19,717 | £20,900 | £74,230 |
| Net Return | £11,510 | £12,014 | £18,863 | £23,255 | £24,772 | £90,414 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change