Flat
SA1
1 bed
1 bath
Trawler Road, Maritime Quarter, Maritime Quarter SA1
Wales, Wales · SA1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£287
↗ 1%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
82%
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 | £6,720 | £6,854 | £7,026 | £7,201 | £7,381 | £35,183 |
| Total Expenses | £6,838 | £6,897 | £6,957 | £7,019 | £7,079 | £34,791 |
| Profit Before Tax | £-118 | £-43 | £68 | £183 | £302 | £392 |
| Profit After Tax | £-118 | £-43 | £55 | £148 | £245 | £287 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £3,032 | £3,202 | £5,625 | £7,166 | £7,683 | £26,708 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change