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

£18,529

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£36,977

↗ 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	£14,532	£14,823	£15,193	£15,573	£15,962	£76,083
Total Expenses	£10,433	£10,535	£10,640	£10,747	£10,853	£53,208
Profit Before Tax	£4,099	£4,288	£4,554	£4,826	£5,109	£22,876
Profit After Tax	£3,320	£3,473	£3,688	£3,909	£4,139	£18,529
Change In Property Value	£4,409	£4,541	£7,795	£9,822	£10,411	£36,977
Net Return	£7,728	£8,014	£11,483	£13,731	£14,550	£55,506
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	25%	30%	32%	123%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change