Flat SO17 1 bed 1 bath

|Ref: R199219|, Nelric House, Kent Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£8,586

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£16,319

↗ 14%After 5 Years

Return On Investment

70%

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	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£7,089	£7,140	£7,198	£7,257	£7,321	£36,006
Profit Before Tax	£1,839	£1,922	£2,090	£2,263	£2,486	£10,600
Profit After Tax	£1,489	£1,556	£1,693	£1,833	£2,013	£8,586
Change In Property Value	£1,150	£1,162	£3,519	£4,833	£5,655	£16,319
Net Return	£2,639	£2,718	£5,213	£6,667	£7,668	£24,905
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	7%	8%	15%	19%	22%	70%

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