Flat SO14 1 bed 1 bath

Queens Terrace, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,792

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£17,017

↗ 17%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,464	£5,601	£5,741	£27,494
Total Expenses	£5,748	£5,806	£5,855	£5,910	£5,967	£29,286
Profit Before Tax	£-444	£-422	£-391	£-310	£-226	£-1,792
Profit After Tax	£-444	£-422	£-391	£-310	£-226	£-1,792
Change In Property Value	£1,000	£3,030	£4,161	£4,869	£3,957	£17,017
Net Return	£556	£2,608	£3,771	£4,559	£3,731	£15,224
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	2%	8%	12%	15%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change