Flat SO14 2 beds 2 baths

Meridian Way, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£294

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£11,670	£11,733	£11,805	£11,879	£11,958	£59,045
Profit Before Tax	£-270	£-162	£55	£278	£564	£465
Profit After Tax	£-270	£-162	£45	£225	£457	£294
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£1,880	£2,009	£6,624	£9,261	£11,029	£30,804
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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