Flat SO15 2 beds 1 bath

Upper Shirley Avenue, Upper Shirley, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,046

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

53%

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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£11,966	£12,085	£12,211	£12,339	£12,472	£61,073
Profit Before Tax	£454	£521	£711	£905	£1,170	£3,761
Profit After Tax	£368	£422	£576	£733	£947	£3,046
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£1,968	£2,038	£5,472	£7,458	£8,815	£25,751
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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