Flat SO15 2 beds 2 baths

Upper Banister Street, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-4

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,447	£12,758	£13,141	£62,454
Total Expenses	£12,322	£12,386	£12,459	£12,534	£12,615	£62,315
Profit Before Tax	£-358	£-242	£-12	£224	£526	£139
Profit After Tax	£-358	£-242	£-12	£182	£426	£-4
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£1,942	£2,081	£7,027	£9,848	£11,736	£32,634
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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