Flat SO14 1 bed 1 bath

South Western House, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-5,114

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£14,900

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,568	£5,652	£5,793	£5,938	£6,116	£29,066
Total Expenses	£6,723	£6,777	£6,834	£6,892	£6,953	£34,179
Profit Before Tax	£-1,155	£-1,126	£-1,041	£-955	£-837	£-5,114
Profit After Tax	£-1,155	£-1,126	£-1,041	£-955	£-837	£-5,114
Change In Property Value	£1,050	£1,061	£3,213	£4,413	£5,163	£14,900
Net Return	£-105	£-65	£2,172	£3,458	£4,326	£9,786
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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