Flat SO14 2 beds 2 baths

Meridian Way, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£17,737

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£27,671

↗ 14%After 5 Years

Return On Investment

76%

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	£15,132	£15,359	£15,743	£16,137	£16,621	£78,991
Total Expenses	£11,263	£11,332	£11,413	£11,497	£11,588	£57,093
Profit Before Tax	£3,869	£4,027	£4,329	£4,640	£5,032	£21,898
Profit After Tax	£3,134	£3,262	£3,507	£3,758	£4,076	£17,737
Change In Property Value	£1,950	£1,970	£5,968	£8,195	£9,589	£27,671
Net Return	£5,084	£5,231	£9,474	£11,954	£13,665	£45,408
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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