Flat SO15 2 beds 1 bath

Glenfern, 2 Archers Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£14,076

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,030	£12,099	£12,180	£12,263	£12,353	£60,924
Profit Before Tax	£2,970	£3,126	£3,426	£3,733	£4,122	£17,378
Profit After Tax	£2,406	£2,532	£2,775	£3,024	£3,339	£14,076
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£4,556	£4,704	£9,355	£12,060	£13,911	£44,585
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

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