Flat SO14 1 bed 1 bath

High Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£5,018

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£14,190

↗ 14%After 5 Years

Return On Investment

62%

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	£7,764	£7,880	£8,077	£8,279	£8,528	£40,529
Total Expenses	£6,744	£6,802	£6,864	£6,928	£6,996	£34,334
Profit Before Tax	£1,020	£1,079	£1,213	£1,351	£1,532	£6,195
Profit After Tax	£826	£874	£983	£1,094	£1,241	£5,018
Change In Property Value	£1,000	£1,010	£3,060	£4,203	£4,917	£14,190
Net Return	£1,826	£1,884	£4,043	£5,297	£6,158	£19,209
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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