Flat SO14 2 beds 2 baths

Gloucester Square, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£25,911

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£39,024

↗ 14%After 5 Years

Return On Investment

77%

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	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£15,679	£15,772	£15,883	£15,996	£16,121	£79,451
Profit Before Tax	£5,669	£5,896	£6,327	£6,769	£7,328	£31,989
Profit After Tax	£4,592	£4,776	£5,125	£5,483	£5,935	£25,911
Change In Property Value	£2,750	£2,778	£8,416	£11,558	£13,523	£39,024
Net Return	£7,342	£7,553	£13,541	£17,041	£19,458	£64,934
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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