Flat SO15 2 beds 1 bath

Commercial Road, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£93

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£22,122

↗ 17%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£6,858	£6,918	£6,970	£7,029	£7,089	£34,865
Profit Before Tax	£-102	£-61	£-10	£105	£223	£155
Profit After Tax	£-102	£-61	£-10	£85	£181	£93
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£1,198	£3,878	£5,400	£6,414	£5,325	£22,215
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	10%	13%	16%	13%	56%

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