Flat SO14 2 beds 1 bath

White Star Place, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-4,617

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£16,319

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,342	£6,501	£6,696	£31,822
Total Expenses	£7,172	£7,227	£7,286	£7,346	£7,408	£36,439
Profit Before Tax	£-1,076	£-1,040	£-944	£-845	£-712	£-4,617
Profit After Tax	£-1,076	£-1,040	£-944	£-845	£-712	£-4,617
Change In Property Value	£1,150	£1,162	£3,519	£4,833	£5,655	£16,319
Net Return	£74	£122	£2,576	£3,988	£4,943	£11,702
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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