Flat SO16 2 beds 2 baths

Charles Arden Close, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£2,691

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£32,332

↗ 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	£9,504	£9,647	£9,791	£10,036	£10,287	£49,265
Total Expenses	£9,064	£9,128	£9,183	£9,250	£9,317	£45,942
Profit Before Tax	£440	£519	£608	£786	£970	£3,323
Profit After Tax	£357	£420	£492	£637	£785	£2,691
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£2,257	£6,177	£8,399	£9,887	£8,304	£35,024
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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