Flat SO16 1 bed 1 bath

Bassett Crescent West, Southampton SO16

South East, England · SO16

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£7,968

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£47,647

↗ 17%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£12,409	£12,480	£12,543	£12,621	£12,700	£62,753
Profit Before Tax	£1,595	£1,734	£1,885	£2,167	£2,457	£9,838
Profit After Tax	£1,292	£1,404	£1,526	£1,756	£1,990	£7,968
Change In Property Value	£2,800	£8,484	£11,651	£13,632	£11,080	£47,647
Net Return	£4,092	£9,888	£13,178	£15,388	£13,070	£55,616
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%

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