Flat
SA1
1 bed
1 bath
Trawler Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£13,487
↗ 38%After 5 Years
Change In Property Value
£28,937
↗ 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 | £11,376 | £11,604 | £11,894 | £12,191 | £12,496 | £59,560 |
| Total Expenses | £8,408 | £8,493 | £8,580 | £8,670 | £8,758 | £42,909 |
| Profit Before Tax | £2,968 | £3,110 | £3,313 | £3,521 | £3,738 | £16,651 |
| Profit After Tax | £2,404 | £2,519 | £2,684 | £2,852 | £3,028 | £13,487 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £5,854 | £6,073 | £8,784 | £10,539 | £11,175 | £42,424 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 16% | 17% | 25% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change