Flat SO17 3 beds 1 bath

Priory Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-1,373

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

45%

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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£11,851	£11,913	£11,985	£12,058	£12,136	£59,943
Profit Before Tax	£-631	£-525	£-312	£-93	£187	£-1,373
Profit After Tax	£-631	£-525	£-312	£-93	£187	£-1,373
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£1,570	£1,697	£6,421	£9,153	£11,005	£29,846
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	3%	10%	14%	16%	45%

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