Flat SA1 1 bed 1 bath

Trawler Road, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£44,485First Year

Profit From Rental Income

After 5 Years

£3,654

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,474

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,462	£9,698	£9,941	£10,189	£48,565
Total Expenses	£8,678	£8,743	£8,810	£8,878	£8,945	£44,054
Profit Before Tax	£598	£718	£888	£1,063	£1,244	£4,511
Profit After Tax	£484	£582	£720	£861	£1,007	£3,654
Change In Property Value	£4,349	£4,479	£7,689	£9,688	£10,269	£36,474
Net Return	£4,832	£5,061	£8,408	£10,549	£11,277	£40,127
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

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