Flat SO14 1 bed 1 bath

Captains Place, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-2,647

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£15,315

↗ 17%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,776	£4,848	£4,920	£5,043	£5,169	£24,757
Total Expenses	£5,373	£5,431	£5,479	£5,533	£5,588	£27,404
Profit Before Tax	£-597	£-583	£-558	£-490	£-419	£-2,647
Profit After Tax	£-597	£-583	£-558	£-490	£-419	£-2,647
Change In Property Value	£900	£2,727	£3,745	£4,382	£3,561	£15,315
Net Return	£303	£2,144	£3,187	£3,892	£3,143	£12,668
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	8%	11%	14%	11%	45%

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