Flat SO16 2 beds 2 baths

Charles Arden Close, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£16,431

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£26,252

↗ 14%After 5 Years

Return On Investment

76%

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	£14,352	£14,567	£14,931	£15,305	£15,764	£74,919
Total Expenses	£10,775	£10,843	£10,922	£11,003	£11,092	£54,635
Profit Before Tax	£3,577	£3,725	£4,009	£4,302	£4,672	£20,285
Profit After Tax	£2,897	£3,017	£3,248	£3,484	£3,784	£16,431
Change In Property Value	£1,850	£1,869	£5,662	£7,775	£9,097	£26,252
Net Return	£4,747	£4,885	£8,909	£11,259	£12,881	£42,683
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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