Flat SO14 2 beds 1 bath

White Star Place, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£36,400First Year

Profit From Rental Income

After 5 Years

£-288

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£20,080

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,252	£6,346	£6,441	£6,602	£6,767	£32,408
Total Expenses	£6,422	£6,481	£6,532	£6,590	£6,649	£32,673
Profit Before Tax	£-170	£-135	£-91	£12	£118	£-266
Profit After Tax	£-170	£-135	£-91	£12	£96	£-288
Change In Property Value	£1,180	£3,575	£4,910	£5,745	£4,669	£20,080
Net Return	£1,010	£3,440	£4,819	£5,757	£4,765	£19,792
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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