Flat SO17 2 beds 1 bath

Westwood Road, Highfield, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£4,018

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,034

↗ 17%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£9,455	£9,520	£9,577	£9,645	£9,715	£47,912
Profit Before Tax	£745	£833	£931	£1,126	£1,326	£4,961
Profit After Tax	£603	£674	£754	£912	£1,074	£4,018
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£2,603	£6,734	£9,077	£10,649	£8,988	£38,052
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	15%	62%

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