Flat SO14 2 beds 2 baths

Castle Place, 117, High Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-1,579

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 14%After 5 Years

Return On Investment

43%

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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£9,871	£9,931	£9,997	£10,065	£10,137	£50,001
Profit Before Tax	£-595	£-515	£-347	£-173	£51	£-1,579
Profit After Tax	£-595	£-515	£-347	£-173	£51	£-1,579
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£1,155	£1,252	£5,009	£7,182	£8,656	£23,254
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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