Flat SO17 2 beds 1 bath

Westridge Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-405

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£22,122

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,736	£6,837	£7,007	£7,183	£34,398
Total Expenses	£6,846	£6,906	£6,957	£7,016	£7,076	£34,803
Profit Before Tax	£-210	£-171	£-121	£-9	£106	£-405
Profit After Tax	£-210	£-171	£-121	£-9	£106	£-405
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£1,090	£3,768	£5,289	£6,320	£5,250	£21,717
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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