Flat SO15 2 beds 2 baths

James Weld Close, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,239

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£10,975	£11,037	£11,106	£11,177	£11,253	£55,549
Profit Before Tax	£-571	£-477	£-282	£-83	£174	£-1,239
Profit After Tax	£-571	£-477	£-282	£-83	£174	£-1,239
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£1,429	£1,543	£5,838	£8,323	£10,009	£27,142
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	3%	10%	14%	16%	44%

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