Flat SO14 3 beds 3 baths

Portland Terrace, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£511

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£11,895	£11,958	£12,031	£12,105	£12,185	£60,175
Profit Before Tax	£-231	£-119	£104	£333	£626	£713
Profit After Tax	£-231	£-119	£84	£270	£507	£511
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£1,969	£2,103	£6,817	£9,516	£11,325	£31,730
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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