Flat SO14 2 beds 2 baths

Guildhall Apartments, Park Walk, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,450

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,946

↗ 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	£14,316	£14,531	£14,749	£15,117	£15,495	£74,208
Total Expenses	£12,119	£12,190	£12,253	£12,332	£12,412	£61,306
Profit Before Tax	£2,197	£2,340	£2,496	£2,786	£3,083	£12,902
Profit After Tax	£1,780	£1,896	£2,021	£2,256	£2,497	£10,450
Change In Property Value	£2,700	£8,181	£11,235	£13,145	£10,684	£45,946
Net Return	£4,480	£10,077	£13,257	£15,402	£13,181	£56,396
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	5%	12%	16%	19%	16%	68%

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