Flat SO14 2 beds 2 baths

Pacific Close, Ocean Village, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£3,843

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£15,493	£15,562	£15,646	£15,731	£15,824	£78,256
Profit Before Tax	£408	£576	£896	£1,225	£1,640	£4,744
Profit After Tax	£330	£467	£726	£992	£1,328	£3,843
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£3,330	£3,497	£9,907	£13,600	£16,080	£46,414
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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