Flat SA1 0 beds 0 baths

Mariner Street, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£286,200First Year

Profit From Rental Income

After 5 Years

£59,246

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£203,819

↗ 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	£51,840	£52,877	£54,199	£55,554	£56,943	£271,412
Total Expenses	£39,321	£39,470	£39,646	£39,825	£40,006	£198,268
Profit Before Tax	£12,519	£13,406	£14,553	£15,729	£16,936	£73,144
Profit After Tax	£10,141	£10,859	£11,788	£12,740	£13,718	£59,246
Change In Property Value	£24,300	£25,029	£42,966	£54,138	£57,386	£203,819
Net Return	£34,441	£35,888	£54,754	£66,878	£71,104	£263,065
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	13%	19%	23%	25%	92%

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