Flat
SA1
2 beds
2 baths
Trawler Road, Maritime Quarter, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£94,200First YearProfit From Rental Income
£12,840
↗ 14%After 5 Years
Change In Property Value
£74,230
↗ 25%After 5 Years
Return On Investment
92%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £15,504 | £15,586 | £15,675 | £15,766 | £15,857 | £78,388 |
| Profit Before Tax | £2,496 | £2,774 | £3,144 | £3,524 | £3,915 | £15,852 |
| Profit After Tax | £2,022 | £2,247 | £2,547 | £2,854 | £3,171 | £12,840 |
| Change In Property Value | £8,850 | £9,116 | £15,648 | £19,717 | £20,900 | £74,230 |
| Net Return | £10,872 | £11,362 | £18,195 | £22,571 | £24,071 | £87,071 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 26% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change