Flat
SA1
1 bed
1 bath
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£44,485First YearProfit From Rental Income
£15,948
↗ 36%After 5 Years
Change In Property Value
£36,474
↗ 25%After 5 Years
Return On Investment
118%
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 | £14,340 | £14,627 | £14,992 | £15,367 | £15,751 | £75,078 |
| Total Expenses | £10,848 | £10,961 | £11,076 | £11,194 | £11,310 | £55,389 |
| Profit Before Tax | £3,492 | £3,666 | £3,916 | £4,173 | £4,441 | £19,689 |
| Profit After Tax | £2,829 | £2,969 | £3,172 | £3,380 | £3,597 | £15,948 |
| Change In Property Value | £4,349 | £4,479 | £7,689 | £9,688 | £10,269 | £36,474 |
| Net Return | £7,177 | £7,448 | £10,861 | £13,068 | £13,866 | £52,422 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change