Flat SO14 2 beds 2 baths

Pacific Close, Ocean Village, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£25,211

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

72%

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	£23,280	£23,629	£24,220	£24,825	£25,570	£121,525
Total Expenses	£17,819	£17,936	£18,072	£18,211	£18,362	£90,400
Profit Before Tax	£5,462	£5,693	£6,148	£6,614	£7,208	£31,125
Profit After Tax	£4,424	£4,612	£4,980	£5,357	£5,838	£25,211
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£7,424	£7,642	£14,161	£17,966	£20,590	£67,782
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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