Flat SO14 1 bed 1 bath

Captains Place, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-5,859

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£12,771

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,776	£4,848	£4,969	£5,093	£5,246	£24,931
Total Expenses	£6,048	£6,102	£6,157	£6,213	£6,271	£30,790
Profit Before Tax	£-1,272	£-1,254	£-1,188	£-1,120	£-1,025	£-5,859
Profit After Tax	£-1,272	£-1,254	£-1,188	£-1,120	£-1,025	£-5,859
Change In Property Value	£900	£909	£2,754	£3,783	£4,426	£12,771
Net Return	£-372	£-345	£1,567	£2,663	£3,401	£6,913
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-1%	-1%	6%	10%	12%	25%

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