Flat SO15 2 beds 1 bath

Archers Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-617

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,184	£11,352	£11,636	£11,926	£12,284	£58,382
Total Expenses	£11,649	£11,711	£11,783	£11,856	£11,934	£58,932
Profit Before Tax	£-465	£-360	£-147	£71	£350	£-550
Profit After Tax	£-465	£-360	£-147	£71	£284	£-617
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£1,685	£1,812	£6,433	£9,107	£10,856	£29,893
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	17%	46%

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