Flat SO14 1 bed 1 bath

South Western House, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,057

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

69%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£8,167	£8,228	£8,297	£8,367	£8,442	£41,500
Profit Before Tax	£1,925	£2,015	£2,203	£2,395	£2,643	£11,181
Profit After Tax	£1,559	£1,632	£1,784	£1,940	£2,141	£9,057
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£2,859	£2,945	£5,763	£7,404	£8,533	£27,504
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	7%	7%	14%	19%	21%	69%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change