Flat SA1 2 beds 2 baths

South Quay, Kings Road, Marina, Swansea SA1

Wales, Wales · SA1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£4,908

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£40,248

↗ 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	£10,236	£10,441	£10,702	£10,969	£11,244	£53,591
Total Expenses	£9,370	£9,436	£9,505	£9,576	£9,646	£47,532
Profit Before Tax	£866	£1,005	£1,197	£1,394	£1,598	£6,059
Profit After Tax	£702	£814	£969	£1,129	£1,294	£4,908
Change In Property Value	£4,799	£4,942	£8,485	£10,691	£11,332	£40,248
Net Return	£5,500	£5,756	£9,454	£11,819	£12,626	£45,156
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	19%	24%	26%	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