Flat SO17 1 bed 1 bath

Woodside Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,496

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

61%

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	£9,312	£9,452	£9,688	£9,930	£10,228	£48,610
Total Expenses	£8,212	£8,284	£8,362	£8,441	£8,525	£41,825
Profit Before Tax	£1,100	£1,168	£1,326	£1,489	£1,703	£6,785
Profit After Tax	£891	£946	£1,074	£1,206	£1,380	£5,496
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£2,091	£2,158	£4,746	£6,249	£7,280	£22,525
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	13%	17%	20%	61%

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