Flat SO18 2 beds 2 baths

Langstaff Way, Southampton SO18

South East, England · SO18

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£3,104

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,780

↗ 17%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£8,540	£8,604	£8,659	£8,724	£8,791	£43,317
Profit Before Tax	£556	£629	£712	£881	£1,055	£3,832
Profit After Tax	£450	£509	£577	£714	£854	£3,104
Change In Property Value	£1,750	£5,303	£7,282	£8,520	£6,925	£29,780
Net Return	£2,200	£5,812	£7,859	£9,234	£7,779	£32,884
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	15%	61%

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