Flat SO17 1 bed 1 bath

Westridge Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£875

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£25,525

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,644	£7,759	£7,875	£8,072	£8,274	£39,623
Total Expenses	£7,591	£7,652	£7,705	£7,766	£7,829	£38,543
Profit Before Tax	£53	£107	£170	£306	£445	£1,080
Profit After Tax	£43	£86	£138	£248	£360	£875
Change In Property Value	£1,500	£4,545	£6,242	£7,303	£5,936	£25,525
Net Return	£1,543	£4,631	£6,380	£7,550	£6,296	£26,400
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	10%	14%	16%	14%	57%

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