Flat SO17 2 beds 1 bath

Brookvale Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£19,754

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

77%

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	£16,680	£16,930	£17,353	£17,787	£18,321	£87,072
Total Expenses	£12,367	£12,442	£12,531	£12,622	£12,722	£62,684
Profit Before Tax	£4,313	£4,488	£4,822	£5,165	£5,599	£24,388
Profit After Tax	£3,493	£3,635	£3,906	£4,184	£4,535	£19,754
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£5,643	£5,807	£10,486	£13,220	£15,108	£50,264
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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