Flat SO14 2 beds 2 baths

Latimer Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£1,317

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£23,824

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,640	£7,831	£8,027	£38,441
Total Expenses	£7,246	£7,307	£7,360	£7,420	£7,483	£36,816
Profit Before Tax	£170	£220	£281	£411	£544	£1,626
Profit After Tax	£138	£178	£227	£333	£441	£1,317
Change In Property Value	£1,400	£4,242	£5,826	£6,816	£5,540	£23,824
Net Return	£1,538	£4,420	£6,053	£7,149	£5,981	£25,140
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	58%

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