Flat SO15 2 beds 1 bath

Arlott Court, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,042

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£25,543

↗ 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	£13,968	£14,178	£14,532	£14,895	£15,342	£72,915
Total Expenses	£10,238	£10,298	£10,370	£10,444	£10,525	£51,876
Profit Before Tax	£3,730	£3,879	£4,162	£4,451	£4,817	£21,039
Profit After Tax	£3,021	£3,142	£3,371	£3,606	£3,902	£17,042
Change In Property Value	£1,800	£1,818	£5,509	£7,565	£8,851	£25,543
Net Return	£4,821	£4,960	£8,879	£11,171	£12,753	£42,584
Return From Rental Income (%)	5%	6%	6%	7%	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