Flat
SA1
2 beds
2 baths
South Quay, Kings Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£56,675First YearProfit From Rental Income
£23,286
↗ 41%After 5 Years
Change In Property Value
£46,551
↗ 25%After 5 Years
Return On Investment
123%
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 | £18,300 | £18,666 | £19,133 | £19,611 | £20,101 | £95,811 |
| Total Expenses | £13,150 | £13,278 | £13,410 | £13,545 | £13,679 | £67,063 |
| Profit Before Tax | £5,150 | £5,388 | £5,722 | £6,066 | £6,422 | £28,748 |
| Profit After Tax | £4,172 | £4,364 | £4,635 | £4,913 | £5,202 | £23,286 |
| Change In Property Value | £5,550 | £5,717 | £9,813 | £12,365 | £13,107 | £46,551 |
| Net Return | £9,722 | £10,081 | £14,449 | £17,278 | £18,309 | £69,837 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change