Flat SO16 2 beds 1 bath

Winchester Road, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-2,388

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£11,829	£11,891	£11,962	£12,035	£12,113	£59,830
Profit Before Tax	£-825	£-722	£-514	£-300	£-26	£-2,388
Profit After Tax	£-825	£-722	£-514	£-300	£-26	£-2,388
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£1,375	£1,500	£6,219	£8,946	£10,792	£28,831
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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