Flat
SO14
2 beds
2 baths
The Blake Building, Ocean Way, Ocean Village SO14
South East, England · SO14
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£8,675
↗ 12%After 5 Years
Change In Property Value
£41,691
↗ 17%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £11,181 | £11,251 | £11,312 | £11,387 | £11,464 | £56,594 |
| Profit Before Tax | £1,803 | £1,928 | £2,065 | £2,324 | £2,590 | £10,710 |
| Profit After Tax | £1,460 | £1,562 | £1,673 | £1,882 | £2,098 | £8,675 |
| Change In Property Value | £2,450 | £7,424 | £10,195 | £11,928 | £9,695 | £41,691 |
| Net Return | £3,910 | £8,985 | £11,868 | £13,811 | £11,793 | £50,366 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change