Flat SO14 2 beds 1 bath

Golden Grove, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-5,362

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£14,190

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,518	£5,656	£5,826	£27,688
Total Expenses	£6,498	£6,552	£6,608	£6,666	£6,726	£33,050
Profit Before Tax	£-1,194	£-1,168	£-1,090	£-1,010	£-900	£-5,362
Profit After Tax	£-1,194	£-1,168	£-1,090	£-1,010	£-900	£-5,362
Change In Property Value	£1,000	£1,010	£3,060	£4,203	£4,917	£14,190
Net Return	£-194	£-158	£1,970	£3,193	£4,018	£8,828
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-1%	-1%	6%	10%	13%	28%

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