Flat SO14 2 beds 2 baths

The Blake Building, Ocean Way, Ocean Village SO14

South East, England · SO14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£1,577

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,766

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£13,019	£13,084	£13,160	£13,238	£13,322	£65,823
Profit Before Tax	£-35	£95	£348	£608	£939	£1,955
Profit After Tax	£-35	£77	£282	£493	£761	£1,577
Change In Property Value	£2,450	£2,475	£7,498	£10,297	£12,047	£34,766
Net Return	£2,415	£2,551	£7,780	£10,789	£12,808	£36,344
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	14%	17%	49%

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