Flat
SA1
1 bed
1 bath
South Quay, Kings Road, Marina Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£13,149
↗ 34%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
116%
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 | £12,360 | £12,607 | £12,922 | £13,245 | £13,577 | £64,712 |
| Total Expenses | £9,491 | £9,592 | £9,694 | £9,799 | £9,902 | £48,479 |
| Profit Before Tax | £2,869 | £3,015 | £3,228 | £3,447 | £3,674 | £16,233 |
| Profit After Tax | £2,324 | £2,442 | £2,615 | £2,792 | £2,976 | £13,149 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £6,074 | £6,305 | £9,245 | £11,146 | £11,832 | £44,602 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 24% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change