Flat SO15 2 beds 2 baths

Archers Road, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,372

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 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	£20,952	£21,266	£21,798	£22,343	£23,013	£109,372
Total Expenses	£15,402	£15,494	£15,602	£15,714	£15,836	£78,049
Profit Before Tax	£5,550	£5,773	£6,195	£6,629	£7,177	£31,324
Profit After Tax	£4,495	£4,676	£5,018	£5,369	£5,813	£25,372
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£7,195	£7,403	£13,281	£16,717	£19,090	£63,686
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