Flat SO14 1 bed 1 bath

Thomas Blake Avenue, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-1,331

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£25,543

↗ 14%After 5 Years

Return On Investment

44%

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	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£10,096	£10,156	£10,223	£10,292	£10,365	£51,131
Profit Before Tax	£-556	£-473	£-298	£-118	£114	£-1,331
Profit After Tax	£-556	£-473	£-298	£-118	£114	£-1,331
Change In Property Value	£1,800	£1,818	£5,509	£7,565	£8,851	£25,543
Net Return	£1,245	£1,345	£5,211	£7,447	£8,965	£24,212
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	14%	16%	44%

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