Flat SO15 2 beds 2 baths

Rollesbrook Gardens, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£766

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£13,218	£13,284	£13,360	£13,437	£13,522	£66,821
Profit Before Tax	£-222	£-93	£161	£421	£753	£1,020
Profit After Tax	£-222	£-93	£130	£341	£610	£766
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£2,278	£2,432	£7,781	£10,848	£12,903	£36,242
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

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