Flat SO17 2 beds 1 bath

Westwood Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-2,582

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£26,962

↗ 14%After 5 Years

Return On Investment

42%

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	£9,696	£9,841	£10,087	£10,340	£10,650	£50,614
Total Expenses	£10,508	£10,568	£10,636	£10,705	£10,779	£53,196
Profit Before Tax	£-812	£-727	£-548	£-365	£-129	£-2,582
Profit After Tax	£-812	£-727	£-548	£-365	£-129	£-2,582
Change In Property Value	£1,900	£1,919	£5,815	£7,985	£9,343	£26,962
Net Return	£1,088	£1,192	£5,266	£7,620	£9,214	£24,380
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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