Flat SO16 2 beds 2 baths

Bassett Crescent East, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-1,292

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 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	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£13,169	£13,234	£13,309	£13,385	£13,468	£66,564
Profit Before Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Profit After Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£1,835	£1,983	£7,351	£10,456	£12,560	£34,184
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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