Flat
SA1
1 bed
1 bath
Victoria Quay, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£25,896
↗ 53%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
135%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,828 | £16,145 | £16,548 | £16,962 | £17,386 | £82,869 |
| Total Expenses | £10,013 | £10,092 | £10,177 | £10,264 | £10,351 | £50,898 |
| Profit Before Tax | £5,815 | £6,052 | £6,371 | £6,697 | £7,035 | £31,970 |
| Profit After Tax | £4,710 | £4,902 | £5,160 | £5,425 | £5,698 | £25,896 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £9,510 | £9,846 | £13,647 | £16,119 | £17,034 | £66,156 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 19% | 20% | 28% | 33% | 35% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change