Flat SO16 2 beds 2 baths

Seacole Gardens, Shirley, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£20,979

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 14%After 5 Years

Return On Investment

79%

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	£16,296	£16,540	£16,954	£17,378	£17,899	£85,067
Total Expenses	£11,685	£11,749	£11,828	£11,908	£11,997	£59,168
Profit Before Tax	£4,611	£4,791	£5,126	£5,470	£5,902	£25,900
Profit After Tax	£3,735	£3,881	£4,152	£4,431	£4,781	£20,979
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£5,835	£6,002	£10,579	£13,256	£15,107	£50,779
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	9%	9%	17%	21%	24%	79%

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