Flat SO14 1 bed 1 bath

High Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£2,015

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£25,517

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,944	£8,063	£8,184	£8,389	£8,598	£41,178
Total Expenses	£7,619	£7,681	£7,734	£7,796	£7,860	£38,690
Profit Before Tax	£325	£382	£450	£592	£738	£2,488
Profit After Tax	£263	£310	£365	£480	£598	£2,015
Change In Property Value	£1,500	£4,543	£6,240	£7,300	£5,934	£25,517
Net Return	£1,763	£4,853	£6,604	£7,780	£6,532	£27,532
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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