Flat
SA1
1 bed
1 bath
Ferrara Square, Maritime Quarter Marina, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£39,250First YearProfit From Rental Income
£2,198
↗ 6%After 5 Years
Change In Property Value
£32,083
↗ 25%After 5 Years
Return On Investment
87%
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 | £8,160 | £8,323 | £8,531 | £8,745 | £8,963 | £42,722 |
| Total Expenses | £7,875 | £7,937 | £8,001 | £8,066 | £8,130 | £40,008 |
| Profit Before Tax | £285 | £386 | £531 | £679 | £833 | £2,714 |
| Profit After Tax | £231 | £313 | £430 | £550 | £675 | £2,198 |
| Change In Property Value | £3,825 | £3,940 | £6,763 | £8,522 | £9,033 | £32,083 |
| Net Return | £4,056 | £4,253 | £7,193 | £9,071 | £9,708 | £34,281 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change