Flat SO15 2 beds 2 baths

|Ref: L817299|, Rosida Gardens, Hill Lane, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-799

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£11,424	£11,486	£11,557	£11,629	£11,707	£57,802
Profit Before Tax	£-504	£-402	£-196	£16	£288	£-799
Profit After Tax	£-504	£-402	£-196	£16	£288	£-799
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£1,596	£1,719	£6,231	£8,842	£10,614	£29,001
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	10%	14%	17%	45%

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