Flat SO15 2 beds 2 baths

|Ref: L817299|, Rosida Gardens, Hill Lane, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-1,487

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£27,671

↗ 14%After 5 Years

Return On Investment

44%

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	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£10,751	£10,812	£10,881	£10,951	£11,026	£54,420
Profit Before Tax	£-611	£-520	£-331	£-138	£112	£-1,487
Profit After Tax	£-611	£-520	£-331	£-138	£112	£-1,487
Change In Property Value	£1,950	£1,970	£5,968	£8,195	£9,589	£27,671
Net Return	£1,339	£1,450	£5,636	£8,058	£9,700	£26,184
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	14%	16%	44%

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