Flat SO14 2 beds 1 bath

Queens Terrace, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£4,131

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£30,630

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,540	£9,683	£9,828	£10,074	£10,326	£49,451
Total Expenses	£8,746	£8,810	£8,865	£8,932	£9,000	£44,352
Profit Before Tax	£795	£873	£963	£1,142	£1,326	£5,099
Profit After Tax	£644	£707	£780	£925	£1,074	£4,131
Change In Property Value	£1,800	£5,454	£7,490	£8,763	£7,123	£30,630
Net Return	£2,444	£6,161	£8,270	£9,689	£8,197	£34,761
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	11%	15%	18%	15%	63%

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