Flat SA1 1 bed 1 bath

Abernethy Quay, Marina, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£15,433

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

122%

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	£12,360	£12,607	£12,922	£13,245	£13,577	£64,712
Total Expenses	£8,951	£9,039	£9,130	£9,223	£9,315	£45,659
Profit Before Tax	£3,409	£3,568	£3,792	£4,022	£4,262	£19,053
Profit After Tax	£2,761	£2,890	£3,072	£3,258	£3,452	£15,433
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£6,511	£6,752	£9,702	£11,613	£12,308	£46,886
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	18%	25%	30%	32%	122%

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