Flat SO14 3 beds 3 baths

Portland Terrace, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-4,925

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

39%

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	£10,464	£10,621	£10,886	£11,159	£11,493	£54,624
Total Expenses	£11,775	£11,837	£11,906	£11,977	£12,053	£59,548
Profit Before Tax	£-1,311	£-1,216	£-1,020	£-819	£-560	£-4,925
Profit After Tax	£-1,311	£-1,216	£-1,020	£-819	£-560	£-4,925
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£889	£1,006	£5,713	£8,428	£10,258	£26,294
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	39%

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