Flat SA1 3 beds 2 baths

Marcroft Road, Port Tennant, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£5,888

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

90%

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	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£11,592	£11,663	£11,738	£11,815	£11,891	£58,699
Profit Before Tax	£1,008	£1,189	£1,435	£1,688	£1,949	£7,269
Profit After Tax	£817	£963	£1,163	£1,367	£1,579	£5,888
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£7,117	£7,452	£12,302	£15,403	£16,456	£58,730
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

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