Flat SA1 2 beds 2 baths

St Stephens Court, Marina, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£6,595

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,281

↗ 25%After 5 Years

Return On Investment

94%

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	£11,520	£11,750	£12,044	£12,345	£12,654	£60,314
Total Expenses	£10,292	£10,361	£10,433	£10,507	£10,580	£52,172
Profit Before Tax	£1,228	£1,390	£1,611	£1,838	£2,074	£8,141
Profit After Tax	£995	£1,126	£1,305	£1,489	£1,680	£6,595
Change In Property Value	£5,399	£5,560	£9,545	£12,027	£12,749	£45,281
Net Return	£6,394	£6,686	£10,851	£13,516	£14,428	£51,875
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	20%	25%	26%	94%

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