Flat SA1 1 bed 1 bath

Trawler Road, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£45,085First Year

Profit From Rental Income

After 5 Years

£3,836

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,977

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,408	£9,596	£9,836	£10,082	£10,334	£49,256
Total Expenses	£8,771	£8,836	£8,903	£8,971	£9,039	£44,520
Profit Before Tax	£637	£760	£933	£1,111	£1,295	£4,736
Profit After Tax	£516	£616	£756	£900	£1,049	£3,836
Change In Property Value	£4,409	£4,541	£7,795	£9,822	£10,411	£36,977
Net Return	£4,924	£5,157	£8,551	£10,721	£11,460	£40,813
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	19%	24%	25%	91%

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