Flat
SA1
0 beds
0 baths
Mariner Street, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£286,200First YearProfit From Rental Income
£139,573
↗ 49%After 5 Years
Change In Property Value
£203,819
↗ 25%After 5 Years
Return On Investment
120%
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 | £80,100 | £81,702 | £83,745 | £85,838 | £87,984 | £419,369 |
| Total Expenses | £48,657 | £49,013 | £49,400 | £49,796 | £50,192 | £247,057 |
| Profit Before Tax | £31,443 | £32,689 | £34,345 | £36,042 | £37,792 | £172,312 |
| Profit After Tax | £25,469 | £26,478 | £27,819 | £29,194 | £30,612 | £139,573 |
| Change In Property Value | £24,300 | £25,029 | £42,966 | £54,138 | £57,386 | £203,819 |
| Net Return | £49,769 | £51,507 | £70,786 | £83,332 | £87,998 | £343,392 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change