Flat SO14 2 beds 2 baths

Gloucester Square, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£8,329

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£40,841

↗ 17%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,720	£12,911	£13,104	£13,432	£13,768	£65,935
Total Expenses	£10,994	£11,063	£11,123	£11,198	£11,274	£55,653
Profit Before Tax	£1,726	£1,848	£1,981	£2,234	£2,494	£10,282
Profit After Tax	£1,398	£1,497	£1,605	£1,810	£2,020	£8,329
Change In Property Value	£2,400	£7,272	£9,987	£11,685	£9,497	£40,841
Net Return	£3,798	£8,769	£11,592	£13,494	£11,517	£49,169
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	12%	16%	18%	16%	67%

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