Flat SO18 2 beds 1 bath

Blendworth Lane, Southampton SO18

South East, England · SO18

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£4,443

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,183

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,292	£10,446	£10,708	£10,975	£52,562
Total Expenses	£9,288	£9,353	£9,410	£9,478	£9,547	£47,076
Profit Before Tax	£852	£939	£1,037	£1,230	£1,428	£5,485
Profit After Tax	£690	£760	£840	£996	£1,157	£4,443
Change In Property Value	£1,950	£5,909	£8,114	£9,494	£7,716	£33,183
Net Return	£2,640	£6,669	£8,954	£10,490	£8,873	£37,626
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%

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