Flat SO16 2 beds 2 baths

Winchester Road, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£7,066

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£45,095

↗ 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	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£11,851	£11,921	£11,982	£12,058	£12,136	£59,948
Profit Before Tax	£1,397	£1,526	£1,666	£1,931	£2,204	£8,724
Profit After Tax	£1,131	£1,236	£1,350	£1,564	£1,785	£7,066
Change In Property Value	£2,650	£8,030	£11,027	£12,902	£10,486	£45,095
Net Return	£3,781	£9,265	£12,377	£14,466	£12,271	£52,161
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