Flat SA1 2 beds 1 bath

South Quay, Swansea, Swansea, West Glamorgan SA1

Wales, Wales · SA1

Initial Investment

First Year

£50,498First Year

Profit From Rental Income

After 5 Years

£5,334

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£41,517

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,771	£11,040	£11,316	£11,599	£55,288
Total Expenses	£9,602	£9,669	£9,739	£9,811	£9,882	£48,703
Profit Before Tax	£958	£1,102	£1,301	£1,506	£1,718	£6,585
Profit After Tax	£776	£893	£1,054	£1,220	£1,391	£5,334
Change In Property Value	£4,950	£5,098	£8,752	£11,028	£11,689	£41,517
Net Return	£5,726	£5,991	£9,806	£12,247	£13,081	£46,851
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	19%	24%	26%	93%

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