Flat SA1 1 bed 1 bath

Camona Drive, Maritime Quarter SA1

Wales, Wales · SA1

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£-1,146

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£22,634

↗ 25%After 5 Years

Return On Investment

77%

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	£5,760	£5,875	£6,022	£6,173	£6,327	£30,157
Total Expenses	£6,145	£6,202	£6,260	£6,319	£6,377	£31,303
Profit Before Tax	£-385	£-327	£-238	£-146	£-50	£-1,146
Profit After Tax	£-385	£-327	£-238	£-146	£-50	£-1,146
Change In Property Value	£2,699	£2,779	£4,771	£6,012	£6,373	£22,634
Net Return	£2,314	£2,452	£4,534	£5,866	£6,323	£21,488
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	16%	21%	23%	77%

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