Flat SO14 1 bed 1 bath

Ogle Road, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,497

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,548	£9,612	£9,685	£9,760	£9,842	£48,447
Profit Before Tax	£2,452	£2,568	£2,799	£3,036	£3,339	£14,194
Profit After Tax	£1,986	£2,080	£2,267	£2,459	£2,705	£11,497
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£3,586	£3,696	£7,164	£9,184	£10,572	£34,202
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	7%	8%	15%	19%	22%	70%

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