Flat SO16 2 beds 1 bath

Bracken Lane, Southampton SO16

South East, England · SO16

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-360

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£23,824

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£7,204	£7,265	£7,316	£7,376	£7,437	£36,598
Profit Before Tax	£-208	£-164	£-109	£12	£135	£-334
Profit After Tax	£-208	£-164	£-109	£12	£109	£-360
Change In Property Value	£1,400	£4,242	£5,826	£6,816	£5,540	£23,824
Net Return	£1,192	£4,078	£5,717	£6,828	£5,649	£23,464
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	55%

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