Flat SO14 2 beds 1 bath

Empress Heights, College Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£71,200First Year

Profit From Rental Income

After 5 Years

£1,137

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,206

↗ 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	£12,408	£12,594	£12,909	£13,232	£13,629	£64,771
Total Expenses	£12,525	£12,589	£12,664	£12,740	£12,822	£63,340
Profit Before Tax	£-117	£5	£245	£492	£806	£1,431
Profit After Tax	£-117	£4	£199	£398	£653	£1,137
Change In Property Value	£2,340	£2,363	£7,161	£9,835	£11,506	£33,206
Net Return	£2,223	£2,367	£7,360	£10,233	£12,160	£34,343
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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