Flat
SA1
3 beds
3 baths
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£92,450First YearProfit From Rental Income
£15,796
↗ 17%After 5 Years
Change In Property Value
£72,972
↗ 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 | £18,564 | £18,935 | £19,409 | £19,894 | £20,391 | £97,193 |
| Total Expenses | £15,362 | £15,445 | £15,536 | £15,628 | £15,720 | £77,691 |
| Profit Before Tax | £3,202 | £3,490 | £3,873 | £4,266 | £4,671 | £19,502 |
| Profit After Tax | £2,593 | £2,827 | £3,137 | £3,455 | £3,783 | £15,796 |
| Change In Property Value | £8,700 | £8,961 | £15,383 | £19,383 | £20,546 | £72,972 |
| Net Return | £11,293 | £11,788 | £18,520 | £22,838 | £24,329 | £88,769 |
| 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