Flat SO17 1 bed 1 bath

Westwood Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,988

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 14%After 5 Years

Return On Investment

73%

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	£13,188	£13,386	£13,720	£14,063	£14,485	£68,843
Total Expenses	£10,164	£10,232	£10,310	£10,391	£10,478	£51,574
Profit Before Tax	£3,024	£3,154	£3,410	£3,673	£4,008	£17,270
Profit After Tax	£2,450	£2,555	£2,762	£2,975	£3,246	£13,988
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£4,150	£4,272	£7,965	£10,120	£11,606	£38,112
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	8%	8%	15%	19%	22%	73%

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