Flat SO14 2 beds 2 baths

Chandler Court, Rose Road, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£728

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£12,120	£12,184	£12,257	£12,332	£12,412	£61,304
Profit Before Tax	£-192	£-77	£153	£388	£689	£962
Profit After Tax	£-192	£-77	£124	£314	£558	£728
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£2,058	£2,196	£7,009	£9,771	£11,622	£32,656
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

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