Flat
SA1
2 beds
2 baths
South Quay, Kings Road, Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£108,200First YearProfit From Rental Income
£19,558
↗ 18%After 5 Years
Change In Property Value
£84,296
↗ 25%After 5 Years
Return On Investment
96%
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 | £21,444 | £21,873 | £22,420 | £22,980 | £23,555 | £112,271 |
| Total Expenses | £17,436 | £17,524 | £17,622 | £17,722 | £17,822 | £88,126 |
| Profit Before Tax | £4,008 | £4,348 | £4,798 | £5,258 | £5,733 | £24,145 |
| Profit After Tax | £3,247 | £3,522 | £3,886 | £4,259 | £4,643 | £19,558 |
| Change In Property Value | £10,050 | £10,352 | £17,770 | £22,390 | £23,734 | £84,296 |
| Net Return | £13,297 | £13,874 | £21,656 | £26,649 | £28,377 | £103,853 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change