Flat SA1 1 bed 1 bath

Meridian Tower, Maritime Quarter, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£18,372

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£35,215

↗ 25%After 5 Years

Return On Investment

125%

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	£13,836	£14,113	£14,466	£14,827	£15,198	£72,439
Total Expenses	£9,761	£9,854	£9,950	£10,048	£10,145	£49,758
Profit Before Tax	£4,075	£4,259	£4,516	£4,779	£5,053	£22,682
Profit After Tax	£3,301	£3,450	£3,658	£3,871	£4,093	£18,372
Change In Property Value	£4,199	£4,324	£7,424	£9,354	£9,915	£35,215
Net Return	£7,499	£7,774	£11,081	£13,225	£14,008	£53,588
Return From Rental Income (%)	8%	8%	9%	9%	10%	43%
Total Net Return (%)	17%	18%	26%	31%	33%	125%

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