Flat SO17 2 beds 2 baths

Alexander Place, The Avenue, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£18,371

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 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	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£13,979	£14,077	£14,188	£14,302	£14,424	£70,969
Profit Before Tax	£3,961	£4,133	£4,477	£4,829	£5,281	£22,680
Profit After Tax	£3,208	£3,347	£3,626	£3,912	£4,277	£18,371
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£5,508	£5,670	£10,665	£13,578	£15,587	£51,009
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
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