Flat SO14 2 beds 2 baths

|Ref: L821491|, Chantry Road, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£56,485First Year

Profit From Rental Income

After 5 Years

£4,483

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£31,473

↗ 17%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,100	£10,353	£10,612	£50,820
Total Expenses	£8,931	£8,996	£9,052	£9,119	£9,187	£45,285
Profit Before Tax	£873	£955	£1,049	£1,234	£1,424	£5,535
Profit After Tax	£707	£774	£849	£1,000	£1,154	£4,483
Change In Property Value	£1,850	£5,604	£7,696	£9,004	£7,319	£31,473
Net Return	£2,556	£6,378	£8,545	£10,004	£8,472	£35,956
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%

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