Flat SO14 1 bed 1 bath

High Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£3,657

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£12,771

↗ 14%After 5 Years

Return On Investment

59%

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	£6,984	£7,089	£7,266	£7,448	£7,671	£36,457
Total Expenses	£6,269	£6,326	£6,386	£6,448	£6,513	£31,943
Profit Before Tax	£715	£763	£880	£999	£1,158	£4,515
Profit After Tax	£579	£618	£713	£809	£938	£3,657
Change In Property Value	£900	£909	£2,754	£3,783	£4,426	£12,771
Net Return	£1,479	£1,527	£3,467	£4,592	£5,363	£16,428
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	12%	16%	19%	59%

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